Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $5.7M |
| Sponsorship | $2.8M |
| Merchandising | $16.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.2M |
| Staff Wages | $130K |
| Transfer Amortization | $315K |
| Debt Interest | $0 |
| Loan Fees (Out) | $473K |
| Facility Maintenance | $4.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$35.3M |
$19.0M |
$16.4M |
$332.0M |
| Sep 2027 |
$56.0M |
$19.0M |
$37.0M |
$315.3M |
| Aug 2027 |
$32.4M |
$15.0M |
$17.4M |
$279.6M |
| Jul 2027 |
$39.9M |
$16.0M |
$23.9M |
$261.9M |
| Jun 2027 |
$60.2M |
$17.2M |
$43.0M |
$237.7M |
| May 2027 |
$36.2M |
$19.3M |
$17.0M |
$194.4M |
| Apr 2027 |
$36.0M |
$17.8M |
$18.3M |
$177.1M |
| Mar 2027 |
$40.0M |
$18.3M |
$21.7M |
$158.6M |
| Feb 2027 |
$73.3M |
$20.2M |
$53.1M |
$136.5M |
| Jan 2027 |
$38.5M |
$17.3M |
$21.2M |
$93.7M |
| Dec 2026 |
$39.3M |
$17.6M |
$21.7M |
$72.4M |
| Nov 2026 |
$33.6M |
$17.0M |
$16.6M |
$50.5M |