Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $534K |
| Sponsorship | $229K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $292K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $52K |
| Transfer Amortization | $83K |
| Debt Interest | $0 |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.7M |
$5.0M |
$3.8M |
$63.0M |
| Sep 2027 |
$9.6M |
$5.3M |
$4.3M |
$59.2M |
| Aug 2027 |
$9.2M |
$5.2M |
$4.0M |
$54.8M |
| Jul 2027 |
$8.8M |
$4.4M |
$4.4M |
$50.8M |
| Jun 2027 |
$8.0M |
$4.2M |
$3.8M |
$46.3M |
| May 2027 |
$10.3M |
$4.6M |
$5.7M |
$42.4M |
| Apr 2027 |
$10.8M |
$4.8M |
$6.0M |
$36.6M |
| Mar 2027 |
$19.7M |
$3.8M |
$16.0M |
$63.5M |
| Feb 2027 |
$8.8M |
$3.8M |
$5.1M |
$48.1M |
| Jan 2027 |
$18.2M |
$4.1M |
$14.1M |
$43.0M |
| Dec 2026 |
$8.8M |
$3.7M |
$5.1M |
$29.0M |
| Nov 2026 |
$9.4M |
$3.8M |
$5.6M |
$23.9M |