Income Breakdown
| TV Revenue | $886K |
| TV Placement Bonus | $321K |
| Matchday Revenue | $1.2M |
| Sponsorship | $458K |
| Merchandising | $7.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $358K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $70K |
| Transfer Amortization | $721K |
| Debt Interest | $0 |
| Loan Fees (Out) | $731K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$10.8M |
$11.7M |
$-876K |
$38.1M |
| Sep 2027 |
$9.2M |
$9.2M |
$-83K |
$38.3M |
| Aug 2027 |
$11.2M |
$6.6M |
$4.6M |
$37.7M |
| Jul 2027 |
$12.3M |
$7.0M |
$5.3M |
$46.2M |
| Jun 2027 |
$14.9M |
$5.7M |
$9.2M |
$43.0M |
| May 2027 |
$11.3M |
$5.4M |
$5.9M |
$49.8M |
| Apr 2027 |
$14.3M |
$7.3M |
$7.0M |
$43.9M |
| Mar 2027 |
$13.2M |
$5.6M |
$7.6M |
$36.9M |
| Feb 2027 |
$18.8M |
$6.3M |
$12.5M |
$29.2M |
| Jan 2027 |
$12.3M |
$5.5M |
$6.8M |
$17.1M |
| Dec 2026 |
$13.8M |
$5.5M |
$8.3M |
$10.2M |
| Nov 2026 |
$12.3M |
$5.2M |
$7.2M |
$1.8M |