Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $302K |
| Sponsorship | $276K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $96K |
| Transfer Amortization | $57K |
| Debt Interest | $0 |
| Loan Fees (Out) | $76K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$9.3M |
$7.8M |
$1.4M |
$47.8M |
| Sep 2027 |
$9.3M |
$6.8M |
$2.5M |
$46.3M |
| Aug 2027 |
$9.2M |
$6.4M |
$2.8M |
$43.7M |
| Jul 2027 |
$11.9M |
$5.9M |
$6.0M |
$55.8M |
| Jun 2027 |
$13.7M |
$5.6M |
$8.1M |
$49.8M |
| May 2027 |
$8.9M |
$6.2M |
$2.7M |
$41.6M |
| Apr 2027 |
$8.9M |
$5.5M |
$3.5M |
$38.9M |
| Mar 2027 |
$9.2M |
$5.5M |
$3.7M |
$35.4M |
| Feb 2027 |
$10.4M |
$5.9M |
$4.5M |
$31.6M |
| Jan 2027 |
$9.3M |
$5.5M |
$3.8M |
$27.2M |
| Dec 2026 |
$9.3M |
$5.6M |
$3.7M |
$23.4M |
| Nov 2026 |
$9.4M |
$5.7M |
$3.7M |
$19.7M |