Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $653K |
| Sponsorship | $421K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $54K |
| Transfer Amortization | $73K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$13.7M |
$7.8M |
$5.9M |
$81.9M |
| Sep 2027 |
$12.8M |
$8.3M |
$4.5M |
$76.0M |
| Aug 2027 |
$12.7M |
$5.1M |
$7.7M |
$71.8M |
| Jul 2027 |
$12.7M |
$4.5M |
$8.2M |
$66.8M |
| Jun 2027 |
$18.9M |
$4.9M |
$14.1M |
$59.3M |
| May 2027 |
$13.4M |
$5.6M |
$7.8M |
$45.2M |
| Apr 2027 |
$13.8M |
$5.3M |
$8.4M |
$37.4M |
| Mar 2027 |
$13.9M |
$5.7M |
$8.2M |
$28.9M |
| Feb 2027 |
$13.6M |
$6.0M |
$7.6M |
$20.8M |
| Jan 2027 |
$14.1M |
$5.2M |
$8.9M |
$13.2M |
| Dec 2026 |
$13.2M |
$5.1M |
$8.1M |
$4.3M |
| Nov 2026 |
$13.7M |
$5.2M |
$8.5M |
$-3.9M |