Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $87K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $42K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.2M |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$8.7M |
$7.0M |
$1.6M |
$38.0M |
| Aug 2027 |
$8.2M |
$3.4M |
$4.7M |
$64.4M |
| Jul 2027 |
$10.6M |
$3.6M |
$7.0M |
$59.7M |
| Jun 2027 |
$12.5M |
$3.7M |
$8.7M |
$53.3M |
| May 2027 |
$8.5M |
$4.4M |
$4.1M |
$44.5M |
| Apr 2027 |
$8.6M |
$4.1M |
$4.5M |
$40.5M |
| Mar 2027 |
$8.7M |
$4.1M |
$4.6M |
$36.3M |
| Feb 2027 |
$8.6M |
$5.4M |
$3.3M |
$31.7M |
| Jan 2027 |
$9.1M |
$4.1M |
$5.0M |
$28.4M |
| Dec 2026 |
$9.1M |
$3.9M |
$5.1M |
$23.4M |
| Nov 2026 |
$9.0M |
$4.0M |
$5.0M |
$18.3M |
| Oct 2026 |
$9.3M |
$6.5M |
$2.8M |
$13.3M |