Income Breakdown
| TV Revenue | $638K |
| TV Placement Bonus | $283K |
| Matchday Revenue | $42K |
| Sponsorship | $380K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.6M |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $50K |
| Transfer Amortization | $64K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.8M |
$5.5M |
$2.3M |
$40.9M |
| Sep 2027 |
$12.3M |
$5.5M |
$6.8M |
$38.5M |
| Aug 2027 |
$12.6M |
$4.5M |
$8.1M |
$67.3M |
| Jul 2027 |
$9.4M |
$4.0M |
$5.4M |
$59.2M |
| Jun 2027 |
$13.3M |
$4.9M |
$8.4M |
$53.8M |
| May 2027 |
$9.2M |
$4.1M |
$5.1M |
$45.3M |
| Apr 2027 |
$9.3M |
$4.3M |
$4.9M |
$40.2M |
| Mar 2027 |
$9.4M |
$5.3M |
$4.1M |
$35.3M |
| Feb 2027 |
$9.5M |
$4.9M |
$4.6M |
$31.1M |
| Jan 2027 |
$10.3M |
$4.7M |
$5.7M |
$26.5M |
| Dec 2026 |
$11.4M |
$4.7M |
$6.8M |
$20.7M |
| Nov 2026 |
$9.8M |
$4.6M |
$5.2M |
$13.9M |