Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $453K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $71K |
| Transfer Amortization | $318K |
| Debt Interest | $0 |
| Loan Fees (Out) | $115K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.6M |
$7.4M |
$230K |
$6.5M |
| Sep 2027 |
$7.7M |
$5.4M |
$2.3M |
$5.9M |
| Aug 2027 |
$8.9M |
$5.4M |
$3.5M |
$40.2M |
| Jul 2027 |
$12.1M |
$5.4M |
$6.6M |
$36.4M |
| Jun 2027 |
$11.8M |
$4.9M |
$7.0M |
$33.1M |
| May 2027 |
$6.3M |
$5.0M |
$1.3M |
$26.0M |
| Apr 2027 |
$7.5M |
$5.6M |
$1.9M |
$24.5M |
| Mar 2027 |
$7.8M |
$5.3M |
$2.5M |
$22.4M |
| Feb 2027 |
$7.4M |
$4.8M |
$2.6M |
$19.7M |
| Jan 2027 |
$7.2M |
$4.7M |
$2.6M |
$25.3M |
| Dec 2026 |
$7.1M |
$4.7M |
$2.4M |
$22.7M |
| Nov 2026 |
$6.6M |
$4.7M |
$2.0M |
$20.3M |