Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $443K |
| Sponsorship | $242K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $77K |
| Transfer Amortization | $206K |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.4M |
$5.3M |
$3.2M |
$42.9M |
| Sep 2027 |
$8.6M |
$4.8M |
$3.8M |
$39.5M |
| Aug 2027 |
$10.7M |
$4.7M |
$6.0M |
$35.5M |
| Jul 2027 |
$8.8M |
$4.6M |
$4.2M |
$31.3M |
| Jun 2027 |
$9.1M |
$4.7M |
$4.4M |
$26.9M |
| May 2027 |
$8.8M |
$4.8M |
$4.0M |
$22.3M |
| Apr 2027 |
$8.3M |
$4.3M |
$4.0M |
$26.1M |
| Mar 2027 |
$8.9M |
$3.6M |
$5.2M |
$44.6M |
| Feb 2027 |
$7.8M |
$3.8M |
$4.0M |
$39.4M |
| Jan 2027 |
$11.8M |
$3.5M |
$8.3M |
$35.3M |
| Dec 2026 |
$7.8M |
$3.5M |
$4.3M |
$27.0M |
| Nov 2026 |
$8.4M |
$3.4M |
$5.0M |
$22.7M |