Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $103K |
| Matchday Revenue | $595K |
| Sponsorship | $90K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $58K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $426K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $35K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $823K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.7M |
$6.9M |
$-2.2M |
$19.4M |
| Sep 2027 |
$11.1M |
$3.4M |
$7.6M |
$21.6M |
| Aug 2027 |
$3.8M |
$2.7M |
$1.1M |
$15.7M |
| Jul 2027 |
$4.0M |
$4.0M |
$-27K |
$14.6M |
| Jun 2027 |
$4.7M |
$2.8M |
$1.9M |
$16.3M |
| May 2027 |
$4.5M |
$3.2M |
$1.3M |
$14.4M |
| Apr 2027 |
$4.8M |
$3.3M |
$1.5M |
$13.1M |
| Mar 2027 |
$5.3M |
$3.7M |
$1.6M |
$11.6M |
| Feb 2027 |
$5.9M |
$4.8M |
$1.1M |
$10.0M |
| Jan 2027 |
$4.6M |
$4.1M |
$533K |
$8.9M |
| Dec 2026 |
$5.0M |
$3.1M |
$1.9M |
$8.4M |
| Nov 2026 |
$5.3M |
$3.3M |
$2.0M |
$6.5M |