Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $1.2M |
| Sponsorship | $435K |
| Merchandising | $7.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $95K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $86K |
| Transfer Amortization | $233K |
| Debt Interest | $0 |
| Loan Fees (Out) | $177K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$17.9M |
$10.0M |
$7.9M |
$154.4M |
| Oct 2027 |
$17.5M |
$13.4M |
$4.1M |
$146.3M |
| Sep 2027 |
$17.9M |
$8.7M |
$9.2M |
$142.0M |
| Aug 2027 |
$17.8M |
$8.1M |
$9.7M |
$134.9M |
| Jul 2027 |
$31.5M |
$7.6M |
$23.8M |
$125.0M |
| Jun 2027 |
$39.9M |
$7.7M |
$32.2M |
$106.3M |
| May 2027 |
$19.2M |
$8.4M |
$10.8M |
$74.0M |
| Apr 2027 |
$19.7M |
$8.2M |
$11.6M |
$63.1M |
| Mar 2027 |
$20.1M |
$8.5M |
$11.6M |
$51.4M |
| Feb 2027 |
$20.1M |
$8.9M |
$11.2M |
$39.7M |
| Jan 2027 |
$20.1M |
$9.0M |
$11.0M |
$28.4M |
| Dec 2026 |
$20.1M |
$8.1M |
$12.0M |
$17.3M |