Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $980K |
| Matchday Revenue | $218K |
| Sponsorship | $390K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $295K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $61K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.1M |
$6.6M |
$4.5M |
$81.4M |
| Sep 2027 |
$12.3M |
$5.7M |
$6.6M |
$76.9M |
| Aug 2027 |
$17.5M |
$5.2M |
$12.3M |
$108.3M |
| Jul 2027 |
$12.9M |
$5.7M |
$7.2M |
$96.4M |
| Jun 2027 |
$27.6M |
$5.0M |
$22.6M |
$89.2M |
| May 2027 |
$12.3M |
$6.8M |
$5.6M |
$66.6M |
| Apr 2027 |
$12.6M |
$5.2M |
$7.4M |
$61.0M |
| Mar 2027 |
$12.3M |
$5.2M |
$7.1M |
$53.6M |
| Feb 2027 |
$13.7M |
$6.0M |
$7.7M |
$46.5M |
| Jan 2027 |
$12.7M |
$5.6M |
$7.1M |
$38.8M |
| Dec 2026 |
$12.1M |
$5.1M |
$7.0M |
$31.7M |
| Nov 2026 |
$11.3M |
$5.4M |
$5.9M |
$24.7M |