Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $383K |
| Sponsorship | $239K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $70K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.4M |
$6.1M |
$5.4M |
$48.6M |
| Sep 2027 |
$23.7M |
$6.0M |
$17.7M |
$43.3M |
| Aug 2027 |
$10.2M |
$4.2M |
$6.0M |
$25.5M |
| Jul 2027 |
$9.4M |
$4.1M |
$5.3M |
$53.3M |
| Jun 2027 |
$15.3M |
$4.1M |
$11.2M |
$48.0M |
| May 2027 |
$7.9M |
$4.4M |
$3.5M |
$36.8M |
| Apr 2027 |
$7.9M |
$4.1M |
$3.8M |
$33.2M |
| Mar 2027 |
$8.1M |
$4.3M |
$3.8M |
$29.4M |
| Feb 2027 |
$10.7M |
$5.2M |
$5.5M |
$25.6M |
| Jan 2027 |
$8.4M |
$4.7M |
$3.7M |
$20.1M |
| Dec 2026 |
$8.8M |
$4.7M |
$4.1M |
$16.4M |
| Nov 2026 |
$8.1M |
$4.7M |
$3.4M |
$12.3M |