Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $1.7M |
| Sponsorship | $153K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $86K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $55K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $72K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.5M |
$6.4M |
$1.1M |
$369.9M |
| Sep 2027 |
$9.6M |
$6.2M |
$3.4M |
$374.0M |
| Aug 2027 |
$8.8M |
$4.8M |
$3.9M |
$376.5M |
| Jul 2027 |
$50.6M |
$4.5M |
$46.1M |
$380.3M |
| Jun 2027 |
$7.5M |
$4.2M |
$3.3M |
$341.7M |
| May 2027 |
$5.5M |
$4.2M |
$1.3M |
$338.4M |
| Apr 2027 |
$6.2M |
$6.5M |
$-251K |
$337.1M |
| Mar 2027 |
$8.1M |
$5.4M |
$2.7M |
$337.3M |
| Feb 2027 |
$6.2M |
$5.0M |
$1.2M |
$334.6M |
| Jan 2027 |
$10.5M |
$5.1M |
$5.5M |
$333.6M |
| Dec 2026 |
$7.6M |
$5.0M |
$2.6M |
$328.0M |
| Nov 2026 |
$7.2M |
$5.1M |
$2.1M |
$325.4M |