Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $667K |
| Sponsorship | $95K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $297K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $54K |
| Transfer Amortization | $87K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $940K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.2M |
$9.1M |
$-3.9M |
$33.6M |
| Sep 2027 |
$7.2M |
$3.4M |
$3.8M |
$37.5M |
| Aug 2027 |
$4.3M |
$3.1M |
$1.1M |
$36.4M |
| Jul 2027 |
$13.6M |
$2.8M |
$10.8M |
$35.3M |
| Jun 2027 |
$5.1M |
$3.2M |
$2.0M |
$25.9M |
| May 2027 |
$5.5M |
$3.0M |
$2.5M |
$24.0M |
| Apr 2027 |
$5.2M |
$2.9M |
$2.3M |
$21.5M |
| Mar 2027 |
$6.5M |
$3.0M |
$3.4M |
$19.2M |
| Feb 2027 |
$6.4M |
$3.2M |
$3.2M |
$15.7M |
| Jan 2027 |
$5.0M |
$3.1M |
$2.0M |
$12.5M |
| Dec 2026 |
$5.6M |
$2.8M |
$2.8M |
$10.5M |
| Nov 2026 |
$5.3M |
$2.9M |
$2.4M |
$7.8M |