Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $1.4M |
| Sponsorship | $382K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $58K |
| Continental Prize | $0 |
| Parachute Payment | $534K |
| Prize Money | $0 |
| Loan Fees (In) | $482K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.2M |
| Staff Wages | $69K |
| Transfer Amortization | $250K |
| Debt Interest | $0 |
| Loan Fees (Out) | $161K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.7M |
$17.9M |
$-10.2M |
$-568K |
| Sep 2027 |
$6.9M |
$4.5M |
$2.4M |
$9.4M |
| Aug 2027 |
$9.9M |
$3.6M |
$6.4M |
$47.6M |
| Jul 2027 |
$7.9M |
$3.8M |
$4.1M |
$41.2M |
| Jun 2027 |
$9.3M |
$4.5M |
$4.8M |
$37.1M |
| May 2027 |
$9.4M |
$4.7M |
$4.7M |
$32.4M |
| Apr 2027 |
$9.9M |
$4.8M |
$5.1M |
$28.0M |
| Mar 2027 |
$11.8M |
$5.1M |
$6.7M |
$22.9M |
| Feb 2027 |
$11.1M |
$5.7M |
$5.3M |
$16.2M |
| Jan 2027 |
$8.0M |
$4.0M |
$4.0M |
$10.9M |
| Dec 2026 |
$8.5M |
$3.9M |
$4.6M |
$6.9M |
| Nov 2026 |
$9.7M |
$4.0M |
$5.6M |
$2.6M |