Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $424K |
| Matchday Revenue | $24K |
| Sponsorship | $28K |
| Merchandising | $650K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $61K |
| Transfer Amortization | $78K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $697K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.3M |
$3.5M |
$-256K |
$15.6M |
| Sep 2027 |
$3.2M |
$3.0M |
$178K |
$15.7M |
| Aug 2027 |
$3.8M |
$2.5M |
$1.3M |
$15.5M |
| Jul 2027 |
$3.9M |
$2.6M |
$1.3M |
$14.1M |
| Jun 2027 |
$4.9M |
$2.3M |
$2.6M |
$13.7M |
| May 2027 |
$3.8M |
$3.0M |
$794K |
$11.1M |
| Apr 2027 |
$3.9M |
$2.3M |
$1.6M |
$10.2M |
| Mar 2027 |
$3.8M |
$2.5M |
$1.3M |
$8.6M |
| Feb 2027 |
$3.8M |
$2.7M |
$1.2M |
$7.2M |
| Jan 2027 |
$3.9M |
$2.4M |
$1.5M |
$8.8M |
| Dec 2026 |
$3.9M |
$2.3M |
$1.6M |
$7.3M |
| Nov 2026 |
$3.9M |
$2.5M |
$1.4M |
$5.6M |