Income Breakdown
| TV Revenue | $769K |
| TV Placement Bonus | $359K |
| Matchday Revenue | $2.1M |
| Sponsorship | $433K |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.3M |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $77K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $327K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.3M |
$7.9M |
$5.4M |
$99.9M |
| Oct 2027 |
$12.8M |
$9.2M |
$3.7M |
$94.5M |
| Sep 2027 |
$15.2M |
$7.1M |
$8.1M |
$90.7M |
| Aug 2027 |
$20.2M |
$5.7M |
$14.5M |
$126.4M |
| Jul 2027 |
$15.5M |
$5.4M |
$10.1M |
$111.9M |
| Jun 2027 |
$18.8M |
$5.8M |
$12.9M |
$101.8M |
| May 2027 |
$13.8M |
$8.4M |
$5.4M |
$88.8M |
| Apr 2027 |
$13.9M |
$6.2M |
$7.7M |
$83.3M |
| Mar 2027 |
$15.3M |
$6.8M |
$8.5M |
$75.5M |
| Feb 2027 |
$15.3M |
$6.6M |
$8.7M |
$66.9M |
| Jan 2027 |
$15.9M |
$6.5M |
$9.4M |
$61.8M |
| Dec 2026 |
$15.7M |
$6.2M |
$9.5M |
$52.4M |