Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $2.5M |
| Sponsorship | $2.9M |
| Merchandising | $14.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $109K |
| Transfer Amortization | $2.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.0M |
| Facility Maintenance | $4.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$31.2M |
$17.2M |
$14.0M |
$222.7M |
| Oct 2027 |
$36.2M |
$17.2M |
$19.0M |
$206.5M |
| Sep 2027 |
$38.6M |
$20.5M |
$18.1M |
$185.3M |
| Aug 2027 |
$34.5M |
$17.0M |
$17.5M |
$164.9M |
| Jul 2027 |
$45.6M |
$12.8M |
$32.8M |
$159.2M |
| Jun 2027 |
$30.0M |
$12.6M |
$17.4M |
$210.2M |
| May 2027 |
$29.4M |
$14.6M |
$14.8M |
$192.5M |
| Apr 2027 |
$30.0M |
$10.5M |
$19.6M |
$209.0M |
| Mar 2027 |
$29.8M |
$10.6M |
$19.3M |
$189.0M |
| Feb 2027 |
$30.5M |
$10.7M |
$19.8M |
$169.4M |
| Jan 2027 |
$58.5M |
$10.6M |
$47.8M |
$149.3M |
| Dec 2026 |
$39.1M |
$12.3M |
$26.8M |
$118.8M |