Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $409K |
| Matchday Revenue | $661K |
| Sponsorship | $497K |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $232K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $94K |
| Transfer Amortization | $108K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$14.2M |
$7.7M |
$6.4M |
$78.1M |
| Oct 2027 |
$14.4M |
$13.8M |
$577K |
$71.6M |
| Sep 2027 |
$13.8M |
$11.1M |
$2.7M |
$70.9M |
| Aug 2027 |
$13.9M |
$6.0M |
$7.9M |
$115.8M |
| Jul 2027 |
$20.0M |
$6.5M |
$13.5M |
$112.1M |
| Jun 2027 |
$25.3M |
$7.8M |
$17.5M |
$100.6M |
| May 2027 |
$16.5M |
$8.5M |
$8.1M |
$83.9M |
| Apr 2027 |
$17.5M |
$8.0M |
$9.4M |
$75.8M |
| Mar 2027 |
$19.0M |
$9.0M |
$10.0M |
$66.3M |
| Feb 2027 |
$22.6M |
$13.2M |
$9.4M |
$56.3M |
| Jan 2027 |
$18.5M |
$8.6M |
$9.9M |
$46.9M |
| Dec 2026 |
$19.2M |
$8.2M |
$11.0M |
$37.0M |