Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $968K |
| Matchday Revenue | $197K |
| Sponsorship | $152K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $273K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $85K |
| Transfer Amortization | $344K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.7M |
$7.3M |
$-1.6M |
$17.6M |
| Sep 2027 |
$5.1M |
$5.9M |
$-797K |
$18.8M |
| Aug 2027 |
$6.6M |
$3.9M |
$2.6M |
$21.4M |
| Jul 2027 |
$5.5M |
$3.2M |
$2.3M |
$28.5M |
| Jun 2027 |
$8.5M |
$2.8M |
$5.7M |
$33.0M |
| May 2027 |
$5.1M |
$2.7M |
$2.4M |
$27.3M |
| Apr 2027 |
$5.7M |
$2.7M |
$3.1M |
$24.9M |
| Mar 2027 |
$5.2M |
$2.8M |
$2.5M |
$21.9M |
| Feb 2027 |
$7.5M |
$3.3M |
$4.3M |
$19.4M |
| Jan 2027 |
$5.3M |
$3.8M |
$1.4M |
$15.1M |
| Dec 2026 |
$5.2M |
$3.2M |
$2.0M |
$13.6M |
| Nov 2026 |
$5.4M |
$3.4M |
$2.0M |
$11.6M |