Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $627K |
| Sponsorship | $1.6M |
| Merchandising | $6.5M |
| Domestic Cup Prize | $282K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $96K |
| Transfer Amortization | $331K |
| Debt Interest | $0 |
| Loan Fees (Out) | $121K |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$15.3M |
$11.5M |
$3.8M |
$113.0M |
| Oct 2027 |
$16.0M |
$13.4M |
$2.5M |
$108.9M |
| Sep 2027 |
$14.3M |
$11.7M |
$2.6M |
$106.1M |
| Aug 2027 |
$31.3M |
$7.4M |
$24.0M |
$106.6M |
| Jul 2027 |
$33.4M |
$7.2M |
$26.2M |
$141.1M |
| Jun 2027 |
$29.1M |
$6.8M |
$22.2M |
$116.0M |
| May 2027 |
$13.9M |
$7.3M |
$6.6M |
$93.7M |
| Apr 2027 |
$14.4M |
$6.8M |
$7.6M |
$86.9M |
| Mar 2027 |
$14.3M |
$6.6M |
$7.8M |
$79.2M |
| Feb 2027 |
$15.5M |
$7.0M |
$8.6M |
$71.3M |
| Jan 2027 |
$14.3M |
$7.4M |
$6.9M |
$65.0M |
| Dec 2026 |
$14.4M |
$7.2M |
$7.2M |
$58.0M |