Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $118K |
| Sponsorship | $244K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $76K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.5M |
$4.8M |
$3.6M |
$58.7M |
| Sep 2027 |
$8.3M |
$4.5M |
$3.8M |
$55.0M |
| Aug 2027 |
$8.2M |
$4.3M |
$3.9M |
$51.2M |
| Jul 2027 |
$8.3M |
$3.9M |
$4.4M |
$62.3M |
| Jun 2027 |
$12.5M |
$4.3M |
$8.3M |
$57.9M |
| May 2027 |
$8.3M |
$3.9M |
$4.4M |
$49.6M |
| Apr 2027 |
$9.5M |
$3.9M |
$5.7M |
$45.2M |
| Mar 2027 |
$8.4M |
$4.0M |
$4.4M |
$39.5M |
| Feb 2027 |
$9.1M |
$4.2M |
$4.9M |
$35.1M |
| Jan 2027 |
$8.7M |
$4.3M |
$4.4M |
$30.2M |
| Dec 2026 |
$9.1M |
$4.1M |
$5.0M |
$25.8M |
| Nov 2026 |
$8.9M |
$4.3M |
$4.5M |
$20.8M |