Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $3.1M |
| Sponsorship | $2.8M |
| Merchandising | $9.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.9M |
| Staff Wages | $91K |
| Transfer Amortization | $1.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $655K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$25.7M |
$24.0M |
$1.6M |
$240.1M |
| Oct 2027 |
$22.3M |
$26.0M |
$-3.7M |
$236.8M |
| Sep 2027 |
$23.5M |
$19.8M |
$3.7M |
$238.7M |
| Aug 2027 |
$23.6M |
$15.9M |
$7.7M |
$320.2M |
| Jul 2027 |
$71.1M |
$15.3M |
$55.8M |
$311.3M |
| Jun 2027 |
$38.6M |
$16.4M |
$22.2M |
$254.3M |
| May 2027 |
$22.9M |
$17.6M |
$5.3M |
$230.9M |
| Apr 2027 |
$25.9M |
$18.7M |
$7.2M |
$224.5M |
| Mar 2027 |
$26.1M |
$19.7M |
$6.4M |
$216.1M |
| Feb 2027 |
$204.5M |
$16.4M |
$188.1M |
$208.5M |
| Jan 2027 |
$26.4M |
$16.1M |
$10.3M |
$57.3M |
| Dec 2026 |
$25.1M |
$15.9M |
$9.2M |
$46.5M |