Income Breakdown
| TV Revenue | $76K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $174K |
| Sponsorship | $94K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $151K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $51K |
| Transfer Amortization | $200K |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $664K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.1M |
$4.4M |
$-1.3M |
$-8.1M |
| Sep 2027 |
$2.9M |
$2.9M |
$54K |
$-6.9M |
| Aug 2027 |
$2.8M |
$3.2M |
$-440K |
$1.6M |
| Jul 2027 |
$2.8M |
$1.9M |
$944K |
$1.9M |
| Jun 2027 |
$3.2M |
$2.2M |
$995K |
$10.5M |
| May 2027 |
$3.1M |
$2.2M |
$884K |
$9.5M |
| Apr 2027 |
$3.2M |
$2.1M |
$1.0M |
$8.7M |
| Mar 2027 |
$3.2M |
$2.3M |
$974K |
$7.6M |
| Feb 2027 |
$3.4M |
$2.4M |
$1.0M |
$6.6M |
| Jan 2027 |
$3.2M |
$2.4M |
$816K |
$5.6M |
| Dec 2026 |
$3.1M |
$1.9M |
$1.2M |
$4.8M |
| Nov 2026 |
$3.1M |
$2.3M |
$815K |
$3.6M |