Income Breakdown
| TV Revenue | $821K |
| TV Placement Bonus | $385K |
| Matchday Revenue | $904K |
| Sponsorship | $458K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $81K |
| Transfer Amortization | $157K |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$13.0M |
$8.5M |
$4.5M |
$111.7M |
| Nov 2027 |
$13.8M |
$7.3M |
$6.4M |
$107.0M |
| Oct 2027 |
$12.8M |
$8.7M |
$4.0M |
$100.4M |
| Sep 2027 |
$13.2M |
$10.2M |
$3.0M |
$96.2M |
| Aug 2027 |
$24.9M |
$7.5M |
$17.4M |
$93.1M |
| Jul 2027 |
$31.1M |
$6.5M |
$24.6M |
$75.6M |
| Jun 2027 |
$19.8M |
$6.7M |
$13.1M |
$57.2M |
| May 2027 |
$14.7M |
$8.1M |
$6.6M |
$44.1M |
| Apr 2027 |
$15.1M |
$7.8M |
$7.3M |
$37.5M |
| Mar 2027 |
$14.7M |
$7.4M |
$7.3M |
$30.3M |
| Feb 2027 |
$18.1M |
$8.1M |
$9.9M |
$23.1M |
| Jan 2027 |
$15.0M |
$7.3M |
$7.7M |
$13.4M |