Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $559K |
| Matchday Revenue | $4.6M |
| Sponsorship | $2.8M |
| Merchandising | $11.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $22.7M |
| Staff Wages | $116K |
| Transfer Amortization | $3.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $184K |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$26.3M |
$30.6M |
$-4.4M |
$69.1M |
| Nov 2027 |
$27.1M |
$32.1M |
$-4.9M |
$69.7M |
| Oct 2027 |
$23.3M |
$40.4M |
$-17.1M |
$70.8M |
| Sep 2027 |
$23.0M |
$29.2M |
$-6.1M |
$84.0M |
| Aug 2027 |
$29.9M |
$23.3M |
$6.6M |
$215.0M |
| Jul 2027 |
$161.6M |
$23.7M |
$137.9M |
$239.2M |
| Jun 2027 |
$36.6M |
$24.4M |
$12.2M |
$98.2M |
| May 2027 |
$28.6M |
$29.9M |
$-1.3M |
$82.8M |
| Apr 2027 |
$30.2M |
$26.7M |
$3.5M |
$81.0M |
| Mar 2027 |
$28.4M |
$25.9M |
$2.5M |
$74.4M |
| Feb 2027 |
$70.8M |
$22.0M |
$48.8M |
$68.8M |
| Jan 2027 |
$32.0M |
$21.7M |
$10.3M |
$162.8M |