Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $1.3M |
| Sponsorship | $2.5M |
| Merchandising | $6.6M |
| Domestic Cup Prize | $211K |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $114K |
| Transfer Amortization | $477K |
| Debt Interest | $0 |
| Loan Fees (Out) | $671K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.3M |
$11.6M |
$10.8M |
$138.2M |
| Oct 2027 |
$26.8M |
$20.7M |
$6.1M |
$126.9M |
| Sep 2027 |
$33.7M |
$11.2M |
$22.5M |
$120.3M |
| Aug 2027 |
$18.6M |
$8.3M |
$10.3M |
$97.4M |
| Jul 2027 |
$17.8M |
$8.5M |
$9.3M |
$87.1M |
| Jun 2027 |
$32.5M |
$8.5M |
$24.0M |
$77.3M |
| May 2027 |
$18.6M |
$12.5M |
$6.1M |
$52.9M |
| Apr 2027 |
$19.4M |
$9.9M |
$9.6M |
$46.3M |
| Mar 2027 |
$19.2M |
$9.3M |
$9.9M |
$36.3M |
| Feb 2027 |
$28.6M |
$9.6M |
$19.0M |
$25.9M |
| Jan 2027 |
$18.7M |
$9.1M |
$9.6M |
$11.0M |
| Dec 2026 |
$20.2M |
$8.7M |
$11.5M |
$1.0M |