Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $3.3M |
| Sponsorship | $1.6M |
| Merchandising | $7.9M |
| Domestic Cup Prize | $282K |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $88K |
| Transfer Amortization | $307K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$22.9M |
$11.4M |
$11.6M |
$227.3M |
| Oct 2027 |
$29.7M |
$12.6M |
$17.1M |
$215.5M |
| Sep 2027 |
$32.7M |
$8.8M |
$23.9M |
$198.1M |
| Aug 2027 |
$15.7M |
$8.5M |
$7.2M |
$175.9M |
| Jul 2027 |
$15.9M |
$6.6M |
$9.3M |
$194.7M |
| Jun 2027 |
$29.8M |
$6.0M |
$23.8M |
$199.4M |
| May 2027 |
$14.1M |
$6.5M |
$7.6M |
$175.5M |
| Apr 2027 |
$17.9M |
$6.1M |
$11.9M |
$167.9M |
| Mar 2027 |
$17.2M |
$5.9M |
$11.3M |
$156.0M |
| Feb 2027 |
$16.3M |
$6.3M |
$10.0M |
$144.7M |
| Jan 2027 |
$22.1M |
$6.7M |
$15.4M |
$135.9M |
| Dec 2026 |
$28.7M |
$6.8M |
$22.0M |
$120.5M |