Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $292K |
| Sponsorship | $290K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $71K |
| Transfer Amortization | $465K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.8M |
$8.7M |
$64K |
$24.4M |
| Sep 2027 |
$9.4M |
$10.3M |
$-887K |
$23.9M |
| Aug 2027 |
$9.4M |
$6.7M |
$2.6M |
$24.6M |
| Jul 2027 |
$22.6M |
$5.5M |
$17.1M |
$36.5M |
| Jun 2027 |
$8.9M |
$6.7M |
$2.3M |
$19.9M |
| May 2027 |
$8.9M |
$5.9M |
$3.0M |
$17.3M |
| Apr 2027 |
$8.9M |
$6.6M |
$2.4M |
$13.8M |
| Mar 2027 |
$19.6M |
$5.6M |
$14.0M |
$11.0M |
| Feb 2027 |
$12.5M |
$6.5M |
$6.0M |
$2.0M |
| Jan 2027 |
$9.5M |
$6.4M |
$3.1M |
$-4.3M |
| Dec 2026 |
$9.3M |
$6.3M |
$3.0M |
$-7.6M |
| Nov 2026 |
$9.0M |
$6.5M |
$2.5M |
$-10.9M |