Income Breakdown
| TV Revenue | $911K |
| TV Placement Bonus | $474K |
| Matchday Revenue | $699K |
| Sponsorship | $2.8M |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.9M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.7M |
| Staff Wages | $82K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $390K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$17.2M |
$14.1M |
$3.1M |
$103.8M |
| Oct 2027 |
$18.8M |
$13.4M |
$5.4M |
$101.6M |
| Sep 2027 |
$19.1M |
$15.1M |
$3.9M |
$95.2M |
| Aug 2027 |
$28.6M |
$15.1M |
$13.5M |
$89.9M |
| Jul 2027 |
$33.7M |
$11.2M |
$22.5M |
$89.9M |
| Jun 2027 |
$17.5M |
$11.9M |
$5.6M |
$105.2M |
| May 2027 |
$22.3M |
$11.2M |
$11.0M |
$99.3M |
| Apr 2027 |
$22.2M |
$8.6M |
$13.7M |
$99.3M |
| Mar 2027 |
$22.4M |
$8.6M |
$13.8M |
$85.3M |
| Feb 2027 |
$18.6M |
$8.8M |
$9.7M |
$71.2M |
| Jan 2027 |
$25.3M |
$7.4M |
$17.9M |
$61.1M |
| Dec 2026 |
$18.9M |
$7.9M |
$11.0M |
$60.0M |