Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $39K |
| Sponsorship | $349K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.1M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $66K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$14.0M |
$5.4M |
$8.6M |
$75.5M |
| Sep 2027 |
$15.0M |
$5.4M |
$9.6M |
$66.9M |
| Aug 2027 |
$11.9M |
$5.2M |
$6.8M |
$57.4M |
| Jul 2027 |
$12.5M |
$5.1M |
$7.4M |
$50.5M |
| Jun 2027 |
$11.7M |
$5.1M |
$6.6M |
$43.3M |
| May 2027 |
$10.8M |
$5.0M |
$5.8M |
$36.7M |
| Apr 2027 |
$9.6M |
$4.6M |
$5.0M |
$30.8M |
| Mar 2027 |
$10.9M |
$4.5M |
$6.4M |
$25.8M |
| Feb 2027 |
$11.1M |
$4.5M |
$6.6M |
$54.4M |
| Jan 2027 |
$19.4M |
$4.2M |
$15.2M |
$47.8M |
| Dec 2026 |
$10.8M |
$3.9M |
$6.9M |
$33.3M |
| Nov 2026 |
$10.9M |
$3.9M |
$7.0M |
$26.4M |