Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $1.4M |
| Sponsorship | $2.3M |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.1M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $104K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.6M |
$7.4M |
$15.2M |
$227.4M |
| Oct 2027 |
$22.6M |
$8.8M |
$13.8M |
$212.2M |
| Sep 2027 |
$23.0M |
$8.6M |
$14.4M |
$198.4M |
| Aug 2027 |
$20.4M |
$8.7M |
$11.7M |
$183.9M |
| Jul 2027 |
$21.3M |
$7.8M |
$13.5M |
$172.8M |
| Jun 2027 |
$19.4M |
$7.3M |
$12.1M |
$160.6M |
| May 2027 |
$19.6M |
$7.2M |
$12.4M |
$148.4M |
| Apr 2027 |
$20.4M |
$7.2M |
$13.2M |
$136.0M |
| Mar 2027 |
$22.1M |
$7.9M |
$14.3M |
$122.8M |
| Feb 2027 |
$20.7M |
$6.4M |
$14.2M |
$119.0M |
| Jan 2027 |
$36.2M |
$6.3M |
$29.9M |
$104.8M |
| Dec 2026 |
$21.7M |
$6.0M |
$15.7M |
$76.0M |