Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $696K |
| Matchday Revenue | $4K |
| Sponsorship | $79K |
| Merchandising | $750K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $612 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $39K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.3M |
$3.3M |
$4.0M |
$67.9M |
| Sep 2027 |
$7.6M |
$3.3M |
$4.3M |
$64.0M |
| Aug 2027 |
$7.8M |
$3.1M |
$4.7M |
$59.7M |
| Jul 2027 |
$7.7M |
$3.0M |
$4.6M |
$55.0M |
| Jun 2027 |
$8.3M |
$3.0M |
$5.2M |
$50.4M |
| May 2027 |
$7.3M |
$2.9M |
$4.4M |
$45.1M |
| Apr 2027 |
$6.4M |
$2.8M |
$3.6M |
$40.7M |
| Mar 2027 |
$7.9M |
$3.0M |
$4.9M |
$37.1M |
| Feb 2027 |
$8.0M |
$2.8M |
$5.3M |
$34.3M |
| Jan 2027 |
$12.7M |
$2.7M |
$10.0M |
$29.1M |
| Dec 2026 |
$7.8M |
$2.5M |
$5.3M |
$19.4M |
| Nov 2026 |
$7.9M |
$2.5M |
$5.4M |
$14.0M |