Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $2.8M |
| Matchday Revenue | $1.7M |
| Sponsorship | $2.6M |
| Merchandising | $8.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $418K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $59K |
| Transfer Amortization | $640K |
| Debt Interest | $0 |
| Loan Fees (Out) | $537K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.3M |
$12.6M |
$9.7M |
$163.6M |
| Oct 2027 |
$20.6M |
$13.0M |
$7.6M |
$153.2M |
| Sep 2027 |
$54.0M |
$14.2M |
$39.8M |
$145.0M |
| Aug 2027 |
$18.1M |
$9.8M |
$8.4M |
$107.4M |
| Jul 2027 |
$30.5M |
$11.4M |
$19.2M |
$98.3M |
| Jun 2027 |
$28.5M |
$11.0M |
$17.5M |
$78.5M |
| May 2027 |
$19.2M |
$10.8M |
$8.4M |
$60.4M |
| Apr 2027 |
$19.5M |
$11.5M |
$8.0M |
$51.4M |
| Mar 2027 |
$19.6M |
$11.8M |
$7.9M |
$42.7M |
| Feb 2027 |
$22.5M |
$8.8M |
$13.7M |
$34.2M |
| Jan 2027 |
$21.4M |
$8.3M |
$13.2M |
$47.5M |
| Dec 2026 |
$22.1M |
$8.3M |
$13.7M |
$34.2M |