Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $577K |
| Sponsorship | $1.8M |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $96K |
| Transfer Amortization | $975K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$14.1M |
$7.7M |
$6.4M |
$43.0M |
| Oct 2027 |
$16.0M |
$9.8M |
$6.2M |
$35.6M |
| Sep 2027 |
$15.4M |
$9.5M |
$5.8M |
$28.4M |
| Aug 2027 |
$12.6M |
$10.2M |
$2.4M |
$21.6M |
| Jul 2027 |
$14.4M |
$6.0M |
$8.4M |
$21.2M |
| Jun 2027 |
$13.0M |
$6.2M |
$6.8M |
$59.6M |
| May 2027 |
$12.6M |
$7.0M |
$5.6M |
$52.7M |
| Apr 2027 |
$12.0M |
$5.6M |
$6.4M |
$47.1M |
| Mar 2027 |
$11.8M |
$5.9M |
$5.9M |
$40.7M |
| Feb 2027 |
$12.0M |
$4.7M |
$7.2M |
$58.4M |
| Jan 2027 |
$19.0M |
$4.8M |
$14.1M |
$51.2M |
| Dec 2026 |
$12.0M |
$4.8M |
$7.2M |
$37.9M |