Income Breakdown
| TV Revenue | $927K |
| TV Placement Bonus | $368K |
| Matchday Revenue | $298K |
| Sponsorship | $2.9M |
| Merchandising | $9.5M |
| 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 | $8.0M |
| Staff Wages | $135K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $429K |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$18.9M |
$12.5M |
$6.4M |
$129.8M |
| Oct 2027 |
$20.0M |
$12.9M |
$7.1M |
$122.4M |
| Sep 2027 |
$19.6M |
$16.4M |
$3.2M |
$114.5M |
| Aug 2027 |
$20.8M |
$12.8M |
$8.1M |
$110.4M |
| Jul 2027 |
$20.7M |
$11.6M |
$9.1M |
$127.7M |
| Jun 2027 |
$19.5M |
$11.1M |
$8.4M |
$123.0M |
| May 2027 |
$26.0M |
$10.7M |
$15.3M |
$114.1M |
| Apr 2027 |
$26.0M |
$9.2M |
$16.8M |
$130.1M |
| Mar 2027 |
$26.2M |
$9.6M |
$16.6M |
$112.8M |
| Feb 2027 |
$22.8M |
$9.6M |
$13.2M |
$95.7M |
| Jan 2027 |
$29.0M |
$8.6M |
$20.4M |
$82.1M |
| Dec 2026 |
$22.9M |
$8.3M |
$14.6M |
$86.1M |