Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $1.4M |
| Sponsorship | $2.6M |
| Merchandising | $8.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.3M |
| Staff Wages | $68K |
| Transfer Amortization | $3.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $314K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.1M |
$19.4M |
$2.7M |
$25.2M |
| Oct 2027 |
$21.6M |
$31.3M |
$-9.7M |
$18.9M |
| Sep 2027 |
$19.0M |
$13.6M |
$5.5M |
$25.1M |
| Aug 2027 |
$18.9M |
$10.2M |
$8.7M |
$247.6M |
| Jul 2027 |
$109.0M |
$11.8M |
$97.2M |
$238.7M |
| Jun 2027 |
$33.8M |
$12.8M |
$20.9M |
$141.3M |
| May 2027 |
$21.3M |
$13.9M |
$7.4M |
$120.1M |
| Apr 2027 |
$21.3M |
$15.2M |
$6.1M |
$112.6M |
| Mar 2027 |
$22.3M |
$14.2M |
$8.1M |
$106.3M |
| Feb 2027 |
$43.8M |
$13.8M |
$30.0M |
$98.1M |
| Jan 2027 |
$22.8M |
$13.2M |
$9.6M |
$73.5M |
| Dec 2026 |
$22.6M |
$12.5M |
$10.1M |
$63.7M |