Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $63K |
| Sponsorship | $55K |
| Merchandising | $578K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $45K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $748K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.1M |
$3.1M |
$1.0M |
$43.1M |
| Sep 2027 |
$4.3M |
$3.1M |
$1.2M |
$42.1M |
| Aug 2027 |
$5.8M |
$2.1M |
$3.6M |
$40.8M |
| Jul 2027 |
$5.9M |
$2.0M |
$3.9M |
$45.9M |
| Jun 2027 |
$10.1M |
$1.9M |
$8.2M |
$42.0M |
| May 2027 |
$5.9M |
$2.1M |
$3.8M |
$33.8M |
| Apr 2027 |
$5.9M |
$1.9M |
$3.9M |
$30.1M |
| Mar 2027 |
$5.8M |
$2.7M |
$3.1M |
$26.1M |
| Feb 2027 |
$7.9M |
$2.6M |
$5.3M |
$23.0M |
| Jan 2027 |
$6.0M |
$2.3M |
$3.7M |
$17.7M |
| Dec 2026 |
$6.1M |
$2.2M |
$3.8M |
$14.0M |
| Nov 2026 |
$5.3M |
$2.1M |
$3.2M |
$10.1M |