Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $814K |
| Matchday Revenue | $446K |
| Sponsorship | $256K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $81K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.3M |
$4.7M |
$3.6M |
$48.0M |
| Sep 2027 |
$9.2M |
$4.4M |
$4.8M |
$44.4M |
| Aug 2027 |
$11.4M |
$4.8M |
$6.5M |
$39.6M |
| Jul 2027 |
$9.9M |
$4.7M |
$5.2M |
$33.0M |
| Jun 2027 |
$9.8M |
$4.7M |
$5.1M |
$27.8M |
| May 2027 |
$9.3M |
$4.9M |
$4.3M |
$22.6M |
| Apr 2027 |
$9.7M |
$4.3M |
$5.4M |
$18.3M |
| Mar 2027 |
$7.6M |
$3.4M |
$4.2M |
$40.8M |
| Feb 2027 |
$7.8M |
$3.5M |
$4.3M |
$38.8M |
| Jan 2027 |
$10.8M |
$3.5M |
$7.3M |
$34.5M |
| Dec 2026 |
$8.0M |
$3.5M |
$4.4M |
$27.3M |
| Nov 2026 |
$8.2M |
$3.8M |
$4.4M |
$22.8M |