Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $623K |
| Matchday Revenue | $486K |
| Sponsorship | $185K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $66K |
| Transfer Amortization | $265K |
| Debt Interest | $3K |
| Loan Fees (Out) | $54K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.9M |
$6.3M |
$577K |
$-2.1M |
| Sep 2027 |
$7.7M |
$6.3M |
$1.4M |
$-2.9M |
| Aug 2027 |
$16.8M |
$4.8M |
$12.0M |
$37.3M |
| Jul 2027 |
$7.8M |
$3.7M |
$4.1M |
$25.4M |
| Jun 2027 |
$10.9M |
$3.5M |
$7.4M |
$30.8M |
| May 2027 |
$6.5M |
$5.4M |
$1.1M |
$23.4M |
| Apr 2027 |
$6.7M |
$3.4M |
$3.3M |
$22.3M |
| Mar 2027 |
$7.2M |
$4.5M |
$2.7M |
$19.0M |
| Feb 2027 |
$7.7M |
$5.3M |
$2.5M |
$16.2M |
| Jan 2027 |
$7.3M |
$5.0M |
$2.4M |
$13.7M |
| Dec 2026 |
$6.7M |
$4.3M |
$2.4M |
$11.3M |
| Nov 2026 |
$7.0M |
$4.6M |
$2.5M |
$8.8M |