Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $776K |
| Matchday Revenue | $5K |
| Sponsorship | $54K |
| Merchandising | $712K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $39K |
| Transfer Amortization | $66K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $876K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.4M |
$3.5M |
$1.9M |
$45.0M |
| Sep 2027 |
$7.4M |
$4.7M |
$2.7M |
$43.0M |
| Aug 2027 |
$5.5M |
$2.5M |
$3.0M |
$40.2M |
| Jul 2027 |
$5.4M |
$2.6M |
$2.9M |
$45.2M |
| Jun 2027 |
$7.4M |
$2.5M |
$5.0M |
$42.4M |
| May 2027 |
$5.4M |
$2.5M |
$2.9M |
$37.4M |
| Apr 2027 |
$5.4M |
$2.6M |
$2.8M |
$34.5M |
| Mar 2027 |
$5.5M |
$2.6M |
$2.9M |
$31.6M |
| Feb 2027 |
$5.6M |
$2.7M |
$2.9M |
$29.3M |
| Jan 2027 |
$7.2M |
$2.7M |
$4.5M |
$26.4M |
| Dec 2026 |
$8.3M |
$2.8M |
$5.5M |
$21.8M |
| Nov 2026 |
$8.8M |
$2.9M |
$6.0M |
$16.4M |