Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $906K |
| Matchday Revenue | $40K |
| Sponsorship | $419K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $65K |
| Transfer Amortization | $698K |
| Debt Interest | $0 |
| Loan Fees (Out) | $74K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$10.0M |
$7.7M |
$2.3M |
$35.5M |
| Sep 2027 |
$10.5M |
$7.3M |
$3.2M |
$32.5M |
| Aug 2027 |
$10.4M |
$6.1M |
$4.3M |
$28.5M |
| Jul 2027 |
$10.5M |
$6.9M |
$3.6M |
$23.6M |
| Jun 2027 |
$18.0M |
$5.5M |
$12.4M |
$20.1M |
| May 2027 |
$11.0M |
$6.5M |
$4.5M |
$21.1M |
| Apr 2027 |
$13.0M |
$6.0M |
$7.0M |
$16.2M |
| Mar 2027 |
$12.4M |
$6.3M |
$6.0M |
$8.7M |
| Feb 2027 |
$11.3M |
$6.0M |
$5.3M |
$2.3M |
| Jan 2027 |
$12.3M |
$5.5M |
$6.7M |
$1.4M |
| Dec 2026 |
$11.6M |
$5.2M |
$6.4M |
$-5.7M |
| Nov 2026 |
$11.9M |
$5.5M |
$6.4M |
$-12.4M |