Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $4.5M |
| Sponsorship | $3.1M |
| Merchandising | $10.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $554K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $70K |
| Transfer Amortization | $2.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $134K |
| Facility Maintenance | $4.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$29.8M |
$14.3M |
$15.5M |
$78.8M |
| Oct 2027 |
$24.7M |
$27.3M |
$-2.6M |
$61.1M |
| Sep 2027 |
$24.0M |
$13.1M |
$10.9M |
$61.4M |
| Aug 2027 |
$31.5M |
$12.4M |
$19.2M |
$138.3M |
| Jul 2027 |
$32.1M |
$13.9M |
$18.2M |
$119.2M |
| Jun 2027 |
$44.1M |
$14.3M |
$29.8M |
$98.8M |
| May 2027 |
$25.4M |
$15.7M |
$9.7M |
$67.0M |
| Apr 2027 |
$27.4M |
$15.8M |
$11.7M |
$55.1M |
| Mar 2027 |
$26.7M |
$14.6M |
$12.1M |
$41.4M |
| Feb 2027 |
$26.6M |
$13.6M |
$12.9M |
$27.1M |
| Jan 2027 |
$29.2M |
$15.3M |
$13.9M |
$35.4M |
| Dec 2026 |
$27.3M |
$13.6M |
$13.8M |
$19.8M |