Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $34K |
| Sponsorship | $53K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $73K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $55K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.2M |
$4.0M |
$2.2M |
$19.4M |
| Sep 2027 |
$5.3M |
$4.9M |
$364K |
$17.1M |
| Aug 2027 |
$6.4M |
$3.3M |
$3.0M |
$17.1M |
| Jul 2027 |
$6.0M |
$3.2M |
$2.8M |
$35.2M |
| Jun 2027 |
$8.4M |
$3.2M |
$5.2M |
$32.3M |
| May 2027 |
$6.1M |
$3.1M |
$3.0M |
$27.1M |
| Apr 2027 |
$6.1M |
$3.6M |
$2.5M |
$24.1M |
| Mar 2027 |
$7.4M |
$3.3M |
$4.1M |
$21.5M |
| Feb 2027 |
$6.1M |
$3.4M |
$2.7M |
$17.4M |
| Jan 2027 |
$5.9M |
$3.5M |
$2.5M |
$14.7M |
| Dec 2026 |
$7.0M |
$3.4M |
$3.5M |
$12.2M |
| Nov 2026 |
$5.8M |
$3.3M |
$2.4M |
$8.6M |