Income Breakdown
| TV Revenue | $865K |
| TV Placement Bonus | $235K |
| Matchday Revenue | $336K |
| Sponsorship | $2.8M |
| Merchandising | $8.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $108K |
| Transfer Amortization | $314K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$17.8M |
$7.8M |
$10.0M |
$181.2M |
| Oct 2027 |
$18.3M |
$9.6M |
$8.7M |
$170.9M |
| Sep 2027 |
$20.1M |
$10.0M |
$10.1M |
$161.8M |
| Aug 2027 |
$21.0M |
$9.1M |
$11.9M |
$151.4M |
| Jul 2027 |
$19.5M |
$9.2M |
$10.3M |
$139.3M |
| Jun 2027 |
$19.0M |
$8.1M |
$10.9M |
$140.2M |
| May 2027 |
$24.7M |
$8.2M |
$16.5M |
$129.2M |
| Apr 2027 |
$25.1M |
$7.9M |
$17.2M |
$146.6M |
| Mar 2027 |
$25.8M |
$8.0M |
$17.8M |
$129.3M |
| Feb 2027 |
$21.1M |
$7.7M |
$13.5M |
$111.4M |
| Jan 2027 |
$27.3M |
$8.5M |
$18.8M |
$97.9M |
| Dec 2026 |
$22.1M |
$7.8M |
$14.3M |
$84.3M |