Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $80K |
| Sponsorship | $443K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $177K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $68K |
| Transfer Amortization | $229K |
| Debt Interest | $0 |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12.1M |
$7.4M |
$4.7M |
$123.0M |
| Oct 2027 |
$12.4M |
$9.6M |
$2.8M |
$118.1M |
| Sep 2027 |
$13.1M |
$7.5M |
$5.6M |
$115.1M |
| Aug 2027 |
$19.3M |
$8.7M |
$10.7M |
$109.2M |
| Jul 2027 |
$24.7M |
$9.6M |
$15.1M |
$98.6M |
| Jun 2027 |
$12.7M |
$6.5M |
$6.2M |
$98.1M |
| May 2027 |
$12.6M |
$7.2M |
$5.4M |
$91.9M |
| Apr 2027 |
$13.6M |
$6.3M |
$7.3M |
$86.5M |
| Mar 2027 |
$13.0M |
$6.5M |
$6.5M |
$79.2M |
| Feb 2027 |
$14.2M |
$5.8M |
$8.3M |
$86.7M |
| Jan 2027 |
$42.9M |
$6.4M |
$36.4M |
$78.4M |
| Dec 2026 |
$17.1M |
$7.0M |
$10.1M |
$42.0M |