Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $186K |
| Sponsorship | $259K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $84K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $230K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$9.4M |
$6.2M |
$3.2M |
$39.2M |
| Aug 2027 |
$9.1M |
$5.0M |
$4.1M |
$36.3M |
| Jul 2027 |
$18.8M |
$4.8M |
$14.1M |
$71.7M |
| Jun 2027 |
$13.4M |
$4.8M |
$8.5M |
$57.6M |
| May 2027 |
$8.6M |
$7.2M |
$1.5M |
$49.0M |
| Apr 2027 |
$8.8M |
$4.5M |
$4.4M |
$47.5M |
| Mar 2027 |
$9.9M |
$4.7M |
$5.2M |
$43.1M |
| Feb 2027 |
$9.2M |
$4.6M |
$4.6M |
$37.8M |
| Jan 2027 |
$9.9M |
$4.6M |
$5.4M |
$33.1M |
| Dec 2026 |
$10.1M |
$4.9M |
$5.2M |
$27.7M |
| Nov 2026 |
$9.0M |
$5.1M |
$3.9M |
$22.5M |
| Oct 2026 |
$9.5M |
$8.2M |
$1.3M |
$18.5M |