Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $1.1M |
| Sponsorship | $1.7M |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $121K |
| Transfer Amortization | $170K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$14.9M |
$10.3M |
$4.5M |
$249.6M |
| Sep 2027 |
$33.5M |
$10.1M |
$23.4M |
$244.9M |
| Aug 2027 |
$14.8M |
$10.3M |
$4.5M |
$221.6M |
| Jul 2027 |
$21.7M |
$7.6M |
$14.1M |
$216.9M |
| Jun 2027 |
$13.5M |
$7.5M |
$6.0M |
$208.1M |
| May 2027 |
$13.5M |
$9.8M |
$3.7M |
$202.1M |
| Apr 2027 |
$13.9M |
$7.5M |
$6.5M |
$198.3M |
| Mar 2027 |
$15.9M |
$7.9M |
$8.1M |
$191.7M |
| Feb 2027 |
$15.3M |
$8.3M |
$6.9M |
$186.7M |
| Jan 2027 |
$16.2M |
$8.0M |
$8.2M |
$180.9M |
| Dec 2026 |
$15.0M |
$8.0M |
$7.1M |
$172.7M |
| Nov 2026 |
$15.1M |
$8.2M |
$6.9M |
$165.7M |