Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $3.6M |
| Sponsorship | $7.1M |
| Merchandising | $14.9M |
| Domestic Cup Prize | $211K |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $15.1M |
| Staff Wages | $115K |
| Transfer Amortization | $5.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.2M |
| Facility Maintenance | $5.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$38.3M |
$27.1M |
$11.1M |
$108.5M |
| Oct 2027 |
$42.6M |
$34.8M |
$7.8M |
$93.7M |
| Sep 2027 |
$83.0M |
$27.9M |
$55.2M |
$86.7M |
| Aug 2027 |
$44.2M |
$24.2M |
$20.0M |
$25.9M |
| Jul 2027 |
$37.8M |
$18.9M |
$18.9M |
$48.4M |
| Jun 2027 |
$59.7M |
$19.1M |
$40.6M |
$116.5M |
| May 2027 |
$31.7M |
$20.2M |
$11.6M |
$72.9M |
| Apr 2027 |
$44.6M |
$21.2M |
$23.3M |
$58.3M |
| Mar 2027 |
$40.5M |
$23.7M |
$16.8M |
$32.0M |
| Feb 2027 |
$50.9M |
$18.0M |
$32.8M |
$12.2M |
| Jan 2027 |
$40.6M |
$17.4M |
$23.2M |
$74.0M |
| Dec 2026 |
$47.6M |
$17.4M |
$30.3M |
$49.6M |