Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $571K |
| Sponsorship | $454K |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $74K |
| Transfer Amortization | $410K |
| Debt Interest | $0 |
| Loan Fees (Out) | $84K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$15.4M |
$8.4M |
$7.1M |
$96.2M |
| Oct 2027 |
$16.2M |
$9.4M |
$6.8M |
$88.7M |
| Sep 2027 |
$18.9M |
$7.9M |
$11.0M |
$81.5M |
| Aug 2027 |
$15.9M |
$5.6M |
$10.3M |
$120.7M |
| Jul 2027 |
$17.0M |
$5.9M |
$11.1M |
$113.5M |
| Jun 2027 |
$32.6M |
$7.3M |
$25.3M |
$102.4M |
| May 2027 |
$17.3M |
$10.1M |
$7.2M |
$77.1M |
| Apr 2027 |
$17.6M |
$8.1M |
$9.5M |
$69.9M |
| Mar 2027 |
$18.2M |
$7.8M |
$10.4M |
$60.3M |
| Feb 2027 |
$18.7M |
$22.0M |
$-3.3M |
$49.9M |
| Jan 2027 |
$19.1M |
$7.4M |
$11.7M |
$58.5M |
| Dec 2026 |
$17.9M |
$6.8M |
$11.2M |
$46.8M |