Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $4.4M |
| Sponsorship | $2.9M |
| Merchandising | $12.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.8M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $15.4M |
| Staff Wages | $98K |
| Transfer Amortization | $919K |
| Debt Interest | $0 |
| Loan Fees (Out) | $703K |
| Facility Maintenance | $4.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$30.7M |
$21.3M |
$9.4M |
$198.7M |
| Oct 2027 |
$29.4M |
$22.6M |
$6.7M |
$188.3M |
| Sep 2027 |
$36.2M |
$18.6M |
$17.6M |
$180.6M |
| Aug 2027 |
$56.0M |
$17.8M |
$38.2M |
$223.5M |
| Jul 2027 |
$30.8M |
$20.2M |
$10.6M |
$184.3M |
| Jun 2027 |
$58.7M |
$17.1M |
$41.6M |
$172.8M |
| May 2027 |
$25.4M |
$20.3M |
$5.0M |
$130.3M |
| Apr 2027 |
$28.6M |
$17.2M |
$11.5M |
$124.4M |
| Mar 2027 |
$32.0M |
$18.6M |
$13.4M |
$112.0M |
| Feb 2027 |
$38.9M |
$12.7M |
$26.2M |
$97.7M |
| Jan 2027 |
$29.1M |
$12.1M |
$17.0M |
$120.6M |
| Dec 2026 |
$29.2M |
$11.8M |
$17.4M |
$103.6M |