Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $551K |
| Matchday Revenue | $6K |
| Sponsorship | $52K |
| Merchandising | $383K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $31K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $764K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.4M |
$2.7M |
$1.6M |
$56.2M |
| Sep 2027 |
$5.1M |
$3.2M |
$1.9M |
$54.5M |
| Aug 2027 |
$4.4M |
$2.2M |
$2.2M |
$52.5M |
| Jul 2027 |
$5.3M |
$2.1M |
$3.2M |
$63.9M |
| Jun 2027 |
$5.7M |
$2.1M |
$3.6M |
$61.4M |
| May 2027 |
$4.4M |
$2.7M |
$1.7M |
$57.8M |
| Apr 2027 |
$4.4M |
$2.1M |
$2.4M |
$56.1M |
| Mar 2027 |
$4.4M |
$2.2M |
$2.2M |
$53.8M |
| Feb 2027 |
$4.4M |
$2.2M |
$2.2M |
$51.6M |
| Jan 2027 |
$7.9M |
$2.5M |
$5.5M |
$49.5M |
| Dec 2026 |
$11.1M |
$2.3M |
$8.8M |
$44.0M |
| Nov 2026 |
$11.3M |
$2.3M |
$8.9M |
$35.2M |