Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $919K |
| Matchday Revenue | $184K |
| Sponsorship | $269K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $114K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $82K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.7M |
$5.5M |
$3.2M |
$46.5M |
| Sep 2027 |
$9.0M |
$6.3M |
$2.7M |
$43.2M |
| Aug 2027 |
$9.1M |
$3.9M |
$5.3M |
$40.5M |
| Jul 2027 |
$10.7M |
$4.0M |
$6.6M |
$35.7M |
| Jun 2027 |
$14.3M |
$4.4M |
$9.9M |
$29.1M |
| May 2027 |
$8.8M |
$6.8M |
$2.1M |
$19.2M |
| Apr 2027 |
$8.7M |
$5.2M |
$3.5M |
$17.1M |
| Mar 2027 |
$8.9M |
$4.9M |
$4.1M |
$13.6M |
| Feb 2027 |
$9.1M |
$5.8M |
$3.3M |
$9.4M |
| Jan 2027 |
$9.1M |
$5.0M |
$4.1M |
$7.0M |
| Dec 2026 |
$8.8M |
$5.0M |
$3.8M |
$2.9M |
| Nov 2026 |
$9.1M |
$4.9M |
$4.2M |
$-886K |