Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $1.1M |
| Sponsorship | $1.6M |
| Merchandising | $8.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.8M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.6M |
| Staff Wages | $96K |
| Transfer Amortization | $272K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$20.3M |
$15.0M |
$5.2M |
$77.1M |
| Sep 2027 |
$20.9M |
$13.3M |
$7.7M |
$71.7M |
| Aug 2027 |
$45.0M |
$9.4M |
$35.6M |
$114.4M |
| Jul 2027 |
$26.3M |
$10.0M |
$16.3M |
$79.2M |
| Jun 2027 |
$30.0M |
$12.1M |
$17.9M |
$62.6M |
| May 2027 |
$15.7M |
$28.4M |
$-12.6M |
$44.4M |
| Apr 2027 |
$16.4M |
$15.7M |
$639K |
$56.8M |
| Mar 2027 |
$16.1M |
$13.8M |
$2.3M |
$55.9M |
| Feb 2027 |
$37.2M |
$16.5M |
$20.7M |
$53.3M |
| Jan 2027 |
$16.6M |
$15.8M |
$788K |
$45.4M |
| Dec 2026 |
$18.1M |
$15.8M |
$2.3M |
$44.6M |
| Nov 2026 |
$15.9M |
$15.8M |
$90K |
$42.4M |