Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $821K |
| Matchday Revenue | $327K |
| Sponsorship | $253K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $72K |
| Transfer Amortization | $822K |
| Debt Interest | $0 |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.4M |
$9.3M |
$2.0M |
$27.3M |
| Sep 2027 |
$16.8M |
$6.4M |
$10.4M |
$24.4M |
| Aug 2027 |
$11.1M |
$5.4M |
$5.7M |
$22.8M |
| Jul 2027 |
$13.3M |
$4.9M |
$8.4M |
$59.5M |
| Jun 2027 |
$21.6M |
$5.2M |
$16.4M |
$59.2M |
| May 2027 |
$10.4M |
$6.3M |
$4.1M |
$42.3M |
| Apr 2027 |
$11.3M |
$5.2M |
$6.1M |
$37.8M |
| Mar 2027 |
$10.3M |
$5.1M |
$5.3M |
$31.2M |
| Feb 2027 |
$11.4M |
$5.7M |
$5.7M |
$25.6M |
| Jan 2027 |
$10.5M |
$5.4M |
$5.1M |
$20.1M |
| Dec 2026 |
$10.7M |
$5.5M |
$5.2M |
$14.6M |
| Nov 2026 |
$9.8M |
$5.5M |
$4.4M |
$9.0M |