Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $343K |
| Sponsorship | $203K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $184K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $74K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.7M |
$5.0M |
$6.7M |
$78.6M |
| Sep 2027 |
$11.6M |
$6.5M |
$5.1M |
$71.9M |
| Aug 2027 |
$11.5M |
$4.0M |
$7.5M |
$66.8M |
| Jul 2027 |
$11.6M |
$4.1M |
$7.4M |
$59.3M |
| Jun 2027 |
$18.8M |
$4.1M |
$14.7M |
$52.5M |
| May 2027 |
$12.1M |
$8.1M |
$4.0M |
$37.8M |
| Apr 2027 |
$12.5M |
$4.9M |
$7.6M |
$33.8M |
| Mar 2027 |
$12.7M |
$5.3M |
$7.4M |
$26.2M |
| Feb 2027 |
$12.3M |
$5.6M |
$6.6M |
$18.8M |
| Jan 2027 |
$12.2M |
$5.0M |
$7.1M |
$12.2M |
| Dec 2026 |
$12.6M |
$5.4M |
$7.2M |
$5.0M |
| Nov 2026 |
$12.6M |
$5.5M |
$7.1M |
$-2.2M |