Income Breakdown
| TV Revenue | $861K |
| TV Placement Bonus | $395K |
| Matchday Revenue | $220K |
| Sponsorship | $445K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.9M |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $69K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $255K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$9.8M |
$6.6M |
$3.2M |
$80.3M |
| Oct 2027 |
$10.7M |
$7.1M |
$3.6M |
$77.2M |
| Sep 2027 |
$10.3M |
$6.7M |
$3.6M |
$73.5M |
| Aug 2027 |
$11.4M |
$7.0M |
$4.3M |
$69.9M |
| Jul 2027 |
$9.8M |
$6.6M |
$3.2M |
$65.6M |
| Jun 2027 |
$9.7M |
$6.7M |
$3.0M |
$63.5M |
| May 2027 |
$15.6M |
$6.6M |
$9.1M |
$60.5M |
| Apr 2027 |
$15.5M |
$5.1M |
$10.4M |
$62.8M |
| Mar 2027 |
$15.6M |
$5.5M |
$10.0M |
$52.6M |
| Feb 2027 |
$11.0M |
$4.8M |
$6.3M |
$42.5M |
| Jan 2027 |
$20.4M |
$5.5M |
$14.9M |
$36.3M |
| Dec 2026 |
$11.5M |
$5.7M |
$5.8M |
$21.4M |