Income Breakdown
| TV Revenue | $809K |
| TV Placement Bonus | $450K |
| Matchday Revenue | $2.7M |
| Sponsorship | $2.4M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.4M |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.9M |
| Staff Wages | $83K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $336K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$18.9M |
$13.6M |
$5.3M |
$86.5M |
| Oct 2027 |
$18.8M |
$31.7M |
$-12.9M |
$79.7M |
| Sep 2027 |
$40.7M |
$17.4M |
$23.3M |
$91.2M |
| Aug 2027 |
$23.1M |
$9.6M |
$13.6M |
$71.9M |
| Jul 2027 |
$25.7M |
$9.8M |
$15.8M |
$124.5M |
| Jun 2027 |
$27.2M |
$10.0M |
$17.2M |
$108.5M |
| May 2027 |
$19.8M |
$11.4M |
$8.3M |
$91.1M |
| Apr 2027 |
$19.5M |
$10.2M |
$9.3M |
$82.6M |
| Mar 2027 |
$19.7M |
$10.6M |
$9.1M |
$73.1M |
| Feb 2027 |
$21.4M |
$10.2M |
$11.2M |
$63.9M |
| Jan 2027 |
$22.5M |
$10.6M |
$11.9M |
$52.5M |
| Dec 2026 |
$22.1M |
$10.0M |
$12.1M |
$40.5M |