Income Breakdown
| TV Revenue | $507K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $77K |
| Sponsorship | $64K |
| Merchandising | $942K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.0M |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $44K |
| Transfer Amortization | $132K |
| Debt Interest | $0 |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $838K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.7M |
$5.1M |
$-437K |
$25.6M |
| Aug 2027 |
$8.8M |
$4.4M |
$4.5M |
$25.9M |
| Jul 2027 |
$14.9M |
$3.6M |
$11.3M |
$41.1M |
| Jun 2027 |
$5.5M |
$4.1M |
$1.4M |
$31.1M |
| May 2027 |
$5.5M |
$3.6M |
$1.8M |
$29.6M |
| Apr 2027 |
$5.6M |
$3.9M |
$1.6M |
$27.7M |
| Mar 2027 |
$5.6M |
$3.5M |
$2.1M |
$25.9M |
| Feb 2027 |
$5.6M |
$3.5M |
$2.1M |
$28.3M |
| Jan 2027 |
$6.1M |
$3.7M |
$2.4M |
$26.2M |
| Dec 2026 |
$5.9M |
$3.5M |
$2.5M |
$23.9M |
| Nov 2026 |
$6.0M |
$3.6M |
$2.4M |
$21.4M |
| Oct 2026 |
$6.1M |
$5.9M |
$219K |
$19.0M |