Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $5.1M |
| Sponsorship | $2.6M |
| Merchandising | $13.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $126K |
| Transfer Amortization | $575K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$30.7M |
$12.4M |
$18.2M |
$375.1M |
| Oct 2027 |
$30.1M |
$15.4M |
$14.7M |
$356.3M |
| Sep 2027 |
$40.8M |
$11.6M |
$29.2M |
$341.0M |
| Aug 2027 |
$27.2M |
$11.0M |
$16.2M |
$380.2M |
| Jul 2027 |
$61.1M |
$11.8M |
$49.3M |
$374.0M |
| Jun 2027 |
$60.1M |
$12.5M |
$47.7M |
$328.5M |
| May 2027 |
$33.2M |
$13.3M |
$19.9M |
$280.6M |
| Apr 2027 |
$30.0M |
$12.1M |
$18.0M |
$260.4M |
| Mar 2027 |
$34.2M |
$12.7M |
$21.4M |
$242.1M |
| Feb 2027 |
$101.0M |
$14.5M |
$86.5M |
$220.4M |
| Jan 2027 |
$35.5M |
$13.0M |
$22.5M |
$133.6M |
| Dec 2026 |
$36.2M |
$13.3M |
$22.9M |
$110.9M |