Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $3.7M |
| Sponsorship | $2.6M |
| Merchandising | $13.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $6.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.8M |
| Staff Wages | $121K |
| Transfer Amortization | $3.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $389K |
| Facility Maintenance | $4.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$35.2M |
$21.4M |
$13.9M |
$143.3M |
| Oct 2027 |
$40.6M |
$24.0M |
$16.6M |
$125.7M |
| Sep 2027 |
$50.5M |
$18.3M |
$32.3M |
$105.3M |
| Aug 2027 |
$39.5M |
$17.2M |
$22.3M |
$158.0M |
| Jul 2027 |
$43.2M |
$15.7M |
$27.5M |
$135.3M |
| Jun 2027 |
$56.1M |
$16.1M |
$40.0M |
$165.1M |
| May 2027 |
$29.9M |
$18.5M |
$11.4M |
$122.6M |
| Apr 2027 |
$32.5M |
$17.5M |
$15.0M |
$108.8M |
| Mar 2027 |
$33.1M |
$18.5M |
$14.6M |
$91.4M |
| Feb 2027 |
$31.6M |
$13.1M |
$18.4M |
$74.3M |
| Jan 2027 |
$33.6M |
$12.8M |
$20.8M |
$148.8M |
| Dec 2026 |
$29.6M |
$12.0M |
$17.6M |
$127.4M |