Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $876K |
| Matchday Revenue | $164K |
| Sponsorship | $275K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $216K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $70K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.5M |
$5.4M |
$3.1M |
$29.7M |
| Sep 2027 |
$10.9M |
$6.4M |
$4.5M |
$26.6M |
| Aug 2027 |
$8.2M |
$4.9M |
$3.3M |
$22.3M |
| Jul 2027 |
$8.6M |
$4.3M |
$4.4M |
$52.8M |
| Jun 2027 |
$12.2M |
$4.2M |
$7.9M |
$48.4M |
| May 2027 |
$8.1M |
$5.2M |
$2.9M |
$40.5M |
| Apr 2027 |
$8.3M |
$5.7M |
$2.5M |
$37.5M |
| Mar 2027 |
$8.9M |
$4.4M |
$4.5M |
$35.0M |
| Feb 2027 |
$12.0M |
$5.1M |
$6.9M |
$30.5M |
| Jan 2027 |
$8.7M |
$4.7M |
$4.0M |
$24.3M |
| Dec 2026 |
$8.7M |
$4.1M |
$4.6M |
$20.3M |
| Nov 2026 |
$9.3M |
$4.2M |
$5.1M |
$15.7M |