Income Breakdown
| TV Revenue | $714K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $0 |
| Sponsorship | $391K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.1M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $48K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.8M |
$3.3M |
$3.4M |
$54.4M |
| Sep 2027 |
$6.8M |
$3.6M |
$3.3M |
$50.9M |
| Aug 2027 |
$6.9M |
$3.6M |
$3.3M |
$47.6M |
| Jul 2027 |
$8.3M |
$3.6M |
$4.7M |
$44.2M |
| Jun 2027 |
$7.2M |
$3.8M |
$3.4M |
$40.4M |
| May 2027 |
$6.8M |
$3.8M |
$3.0M |
$37.0M |
| Apr 2027 |
$7.0M |
$3.5M |
$3.5M |
$34.0M |
| Mar 2027 |
$11.9M |
$3.9M |
$8.0M |
$30.5M |
| Feb 2027 |
$8.1M |
$3.4M |
$4.7M |
$33.1M |
| Jan 2027 |
$10.4M |
$3.6M |
$6.9M |
$28.3M |
| Dec 2026 |
$8.0M |
$2.8M |
$5.2M |
$23.2M |
| Nov 2026 |
$8.1M |
$2.8M |
$5.3M |
$17.9M |