Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $962K |
| Sponsorship | $3.0M |
| Merchandising | $9.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $309K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $69K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $332K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.3M |
$12.2M |
$10.2M |
$191.8M |
| Oct 2027 |
$22.8M |
$23.6M |
$-801K |
$182.3M |
| Sep 2027 |
$54.4M |
$11.7M |
$42.6M |
$181.7M |
| Aug 2027 |
$28.4M |
$11.7M |
$16.7M |
$171.6M |
| Jul 2027 |
$52.6M |
$12.4M |
$40.2M |
$153.5M |
| Jun 2027 |
$33.4M |
$13.1M |
$20.3M |
$111.9M |
| May 2027 |
$23.3M |
$13.7M |
$9.6M |
$90.2M |
| Apr 2027 |
$23.0M |
$13.1M |
$10.0M |
$79.2M |
| Mar 2027 |
$25.4M |
$16.2M |
$9.2M |
$67.9M |
| Feb 2027 |
$36.2M |
$12.7M |
$23.5M |
$57.2M |
| Jan 2027 |
$25.3M |
$13.2M |
$12.1M |
$55.0M |
| Dec 2026 |
$26.5M |
$12.2M |
$14.3M |
$41.8M |