Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $4.2M |
| Matchday Revenue | $1.0M |
| Sponsorship | $3.0M |
| Merchandising | $9.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $151K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $109K |
| Transfer Amortization | $162K |
| Debt Interest | $0 |
| Loan Fees (Out) | $137K |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$26.0M |
$10.2M |
$15.7M |
$290.8M |
| Oct 2027 |
$25.6M |
$10.1M |
$15.6M |
$274.9M |
| Sep 2027 |
$25.5M |
$12.6M |
$13.0M |
$259.2M |
| Aug 2027 |
$27.9M |
$10.6M |
$17.3M |
$246.1M |
| Jul 2027 |
$30.9M |
$10.4M |
$20.5M |
$228.6M |
| Jun 2027 |
$25.8M |
$9.9M |
$15.9M |
$210.7M |
| May 2027 |
$23.8M |
$9.3M |
$14.6M |
$194.6M |
| Apr 2027 |
$23.6M |
$8.5M |
$15.1M |
$197.0M |
| Mar 2027 |
$23.6M |
$8.5M |
$15.1M |
$181.8M |
| Feb 2027 |
$50.7M |
$9.2M |
$41.4M |
$166.5M |
| Jan 2027 |
$61.8M |
$9.8M |
$51.9M |
$125.0M |
| Dec 2026 |
$25.7M |
$10.0M |
$15.7M |
$78.9M |