Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $10.2M |
| Sponsorship | $3.0M |
| Merchandising | $15.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $183K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $20.2M |
| Staff Wages | $136K |
| Transfer Amortization | $2.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.0M |
| Facility Maintenance | $5.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$38.8M |
$29.5M |
$9.3M |
$109.8M |
| Oct 2027 |
$32.9M |
$31.2M |
$1.7M |
$97.8M |
| Sep 2027 |
$30.2M |
$25.2M |
$5.0M |
$93.4M |
| Aug 2027 |
$32.7M |
$20.6M |
$12.1M |
$187.5M |
| Jul 2027 |
$45.0M |
$21.2M |
$23.8M |
$183.1M |
| Jun 2027 |
$77.1M |
$23.8M |
$53.3M |
$174.3M |
| May 2027 |
$37.7M |
$25.8M |
$11.8M |
$118.9M |
| Apr 2027 |
$43.3M |
$25.6M |
$17.7M |
$104.9M |
| Mar 2027 |
$44.6M |
$28.6M |
$16.0M |
$85.1M |
| Feb 2027 |
$59.9M |
$21.1M |
$38.7M |
$66.9M |
| Jan 2027 |
$42.2M |
$19.6M |
$22.6M |
$129.7M |
| Dec 2026 |
$39.3M |
$17.8M |
$21.4M |
$106.8M |