Income Breakdown
| TV Revenue | $884K |
| TV Placement Bonus | $237K |
| Matchday Revenue | $665K |
| Sponsorship | $549K |
| Merchandising | $4.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.9M |
| Prize Money | $0 |
| Loan Fees (In) | $128K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $71K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $115K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12.0M |
$6.0M |
$6.0M |
$147.4M |
| Oct 2027 |
$13.7M |
$6.8M |
$7.0M |
$141.4M |
| Sep 2027 |
$13.3M |
$6.8M |
$6.6M |
$134.4M |
| Aug 2027 |
$14.0M |
$7.6M |
$6.3M |
$127.8M |
| Jul 2027 |
$13.9M |
$6.8M |
$7.0M |
$121.4M |
| Jun 2027 |
$12.8M |
$6.6M |
$6.2M |
$116.3M |
| May 2027 |
$18.3M |
$8.2M |
$10.1M |
$110.1M |
| Apr 2027 |
$18.2M |
$5.4M |
$12.8M |
$111.3M |
| Mar 2027 |
$18.3M |
$5.4M |
$12.9M |
$98.5M |
| Feb 2027 |
$15.6M |
$5.4M |
$10.2M |
$85.6M |
| Jan 2027 |
$22.3M |
$5.6M |
$16.7M |
$75.4M |
| Dec 2026 |
$20.3M |
$6.3M |
$14.1M |
$59.3M |