Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $1.3M |
| Sponsorship | $2.4M |
| Merchandising | $9.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.8M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $20.9M |
| Staff Wages | $135K |
| Transfer Amortization | $2.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $634K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$26.0M |
$27.3M |
$-1.3M |
$159.6M |
| Oct 2027 |
$26.1M |
$22.7M |
$3.4M |
$158.7M |
| Sep 2027 |
$66.7M |
$14.9M |
$51.8M |
$153.1M |
| Aug 2027 |
$42.9M |
$13.1M |
$29.8M |
$159.6M |
| Jul 2027 |
$25.3M |
$12.4M |
$12.9M |
$128.6M |
| Jun 2027 |
$44.5M |
$12.0M |
$32.5M |
$120.3M |
| May 2027 |
$22.8M |
$17.5M |
$5.3M |
$86.8M |
| Apr 2027 |
$24.1M |
$12.9M |
$11.2M |
$80.5M |
| Mar 2027 |
$23.0M |
$13.6M |
$9.4M |
$68.3M |
| Feb 2027 |
$54.3M |
$12.8M |
$41.5M |
$57.9M |
| Jan 2027 |
$23.4M |
$12.4M |
$11.1M |
$25.0M |
| Dec 2026 |
$24.7M |
$12.3M |
$12.4M |
$13.2M |