Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $432K |
| Matchday Revenue | $319K |
| Sponsorship | $31K |
| Merchandising | $339K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $553K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.3M |
$1.8M |
$1.5M |
$24.2M |
| Sep 2027 |
$3.6M |
$2.0M |
$1.6M |
$22.7M |
| Aug 2027 |
$3.3M |
$1.8M |
$1.5M |
$21.1M |
| Jul 2027 |
$3.4M |
$1.7M |
$1.7M |
$19.6M |
| Jun 2027 |
$3.6M |
$1.9M |
$1.7M |
$17.8M |
| May 2027 |
$3.2M |
$2.9M |
$359K |
$16.1M |
| Apr 2027 |
$2.6M |
$1.6M |
$921K |
$15.8M |
| Mar 2027 |
$3.7M |
$1.6M |
$2.2M |
$18.6M |
| Feb 2027 |
$3.7M |
$1.4M |
$2.3M |
$16.4M |
| Jan 2027 |
$3.7M |
$1.3M |
$2.5M |
$14.1M |
| Dec 2026 |
$6.2M |
$1.3M |
$5.0M |
$11.7M |
| Nov 2026 |
$4.1M |
$1.5M |
$2.6M |
$6.7M |