Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $2K |
| Sponsorship | $30K |
| Merchandising | $601K |
| Domestic Cup Prize | $172K |
| Continental Prize | $3.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $48K |
| Transfer Amortization | $145K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $780K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$8.5M |
$3.8M |
$4.7M |
$4.9M |
| Aug 2027 |
$3.6M |
$2.5M |
$1.2M |
$27K |
| Jul 2027 |
$3.6M |
$2.2M |
$1.4M |
$24.5M |
| Jun 2027 |
$4.2M |
$2.2M |
$2.0M |
$23.1M |
| May 2027 |
$3.6M |
$2.7M |
$913K |
$21.1M |
| Apr 2027 |
$3.5M |
$2.2M |
$1.3M |
$20.2M |
| Mar 2027 |
$3.6M |
$2.3M |
$1.3M |
$18.9M |
| Feb 2027 |
$3.6M |
$2.6M |
$965K |
$17.5M |
| Jan 2027 |
$3.7M |
$2.3M |
$1.5M |
$16.8M |
| Dec 2026 |
$3.6M |
$2.1M |
$1.5M |
$15.3M |
| Nov 2026 |
$3.3M |
$2.1M |
$1.2M |
$13.9M |
| Oct 2026 |
$3.5M |
$2.1M |
$1.4M |
$12.7M |