Income Breakdown
| TV Revenue | $817K |
| TV Placement Bonus | $443K |
| Matchday Revenue | $772K |
| Sponsorship | $484K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $67K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $53K |
| Transfer Amortization | $379K |
| Debt Interest | $0 |
| Loan Fees (Out) | $198K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.9M |
$8.1M |
$3.8M |
$75.5M |
| Oct 2027 |
$11.5M |
$10.0M |
$1.5M |
$71.3M |
| Sep 2027 |
$17.3M |
$8.3M |
$9.0M |
$69.4M |
| Aug 2027 |
$15.2M |
$7.5M |
$7.7M |
$62.7M |
| Jul 2027 |
$13.5M |
$8.4M |
$5.1M |
$54.7M |
| Jun 2027 |
$19.7M |
$8.0M |
$11.7M |
$50.0M |
| May 2027 |
$13.1M |
$8.6M |
$4.5M |
$38.0M |
| Apr 2027 |
$13.5M |
$10.0M |
$3.5M |
$33.3M |
| Mar 2027 |
$13.9M |
$9.0M |
$4.9M |
$29.5M |
| Feb 2027 |
$18.7M |
$10.5M |
$8.2M |
$24.3M |
| Jan 2027 |
$14.8M |
$7.9M |
$6.9M |
$25.4M |
| Dec 2026 |
$14.8M |
$8.0M |
$6.8M |
$18.4M |