Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $8.8M |
| Sponsorship | $9.0M |
| Merchandising | $16.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.0M |
| Staff Wages | $131K |
| Transfer Amortization | $3.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $566K |
| Facility Maintenance | $6.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$44.3M |
$28.8M |
$15.5M |
$177.7M |
| Oct 2027 |
$37.1M |
$36.1M |
$995K |
$158.2M |
| Sep 2027 |
$36.6M |
$28.5M |
$8.1M |
$153.2M |
| Aug 2027 |
$66.6M |
$24.1M |
$42.5M |
$142.3M |
| Jul 2027 |
$42.5M |
$26.0M |
$16.4M |
$99.9M |
| Jun 2027 |
$68.0M |
$26.3M |
$41.7M |
$99.0M |
| May 2027 |
$41.5M |
$29.8M |
$11.7M |
$53.8M |
| Apr 2027 |
$51.5M |
$27.4M |
$24.1M |
$38.6M |
| Mar 2027 |
$51.6M |
$33.5M |
$18.1M |
$11.0M |
| Feb 2027 |
$56.2M |
$26.4M |
$29.8M |
$-10.6M |
| Jan 2027 |
$45.7M |
$24.4M |
$21.4M |
$10.5M |
| Dec 2026 |
$51.2M |
$23.7M |
$27.4M |
$-13.4M |