Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $953K |
| Sponsorship | $2.6M |
| Merchandising | $6.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.1M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $265K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $113K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $75K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.3M |
$11.2M |
$11.1M |
$148.0M |
| Oct 2027 |
$24.6M |
$12.9M |
$11.7M |
$136.9M |
| Sep 2027 |
$22.2M |
$10.5M |
$11.7M |
$125.3M |
| Aug 2027 |
$19.5M |
$9.9M |
$9.6M |
$113.5M |
| Jul 2027 |
$23.0M |
$9.9M |
$13.0M |
$104.0M |
| Jun 2027 |
$20.1M |
$9.8M |
$10.3M |
$90.9M |
| May 2027 |
$19.5M |
$10.5M |
$9.0M |
$80.7M |
| Apr 2027 |
$20.3M |
$9.7M |
$10.6M |
$71.7M |
| Mar 2027 |
$19.8M |
$9.8M |
$10.0M |
$61.1M |
| Feb 2027 |
$18.7M |
$8.2M |
$10.4M |
$85.0M |
| Jan 2027 |
$30.7M |
$15.5M |
$15.2M |
$74.5M |
| Dec 2026 |
$20.1M |
$8.2M |
$11.9M |
$59.3M |