Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $320K |
| Sponsorship | $290K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $82K |
| Transfer Amortization | $30K |
| Debt Interest | $0 |
| Loan Fees (Out) | $228K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$11.8M |
$8.1M |
$3.7M |
$49.5M |
| Aug 2027 |
$9.9M |
$5.8M |
$4.1M |
$45.8M |
| Jul 2027 |
$10.0M |
$5.6M |
$4.4M |
$62.8M |
| Jun 2027 |
$15.3M |
$5.3M |
$9.9M |
$59.9M |
| May 2027 |
$10.1M |
$5.9M |
$4.1M |
$50.0M |
| Apr 2027 |
$10.4M |
$5.6M |
$4.8M |
$45.9M |
| Mar 2027 |
$10.5M |
$5.7M |
$4.8M |
$41.0M |
| Feb 2027 |
$11.1M |
$5.8M |
$5.3M |
$36.3M |
| Jan 2027 |
$9.9M |
$5.7M |
$4.2M |
$31.0M |
| Dec 2026 |
$9.5M |
$5.7M |
$3.8M |
$26.8M |
| Nov 2026 |
$10.4M |
$5.9M |
$4.5M |
$23.0M |
| Oct 2026 |
$10.4M |
$10.9M |
$-501K |
$18.6M |