Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $375K |
| Matchday Revenue | $94K |
| Sponsorship | $51K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $44K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $946K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$5.3M |
$5.8M |
$-519K |
$3.3M |
| Aug 2027 |
$5.1M |
$3.8M |
$1.3M |
$4.1M |
| Jul 2027 |
$5.2M |
$3.5M |
$1.7M |
$2.7M |
| Jun 2027 |
$5.7M |
$3.8M |
$1.9M |
$983K |
| May 2027 |
$6.0M |
$3.5M |
$2.5M |
$-941K |
| Apr 2027 |
$6.2M |
$3.7M |
$2.4M |
$-3.4M |
| Mar 2027 |
$5.4M |
$3.1M |
$2.3M |
$-5.9M |
| Feb 2027 |
$5.3M |
$3.0M |
$2.4M |
$15.1M |
| Jan 2027 |
$6.9M |
$2.9M |
$4.1M |
$12.7M |
| Dec 2026 |
$5.5M |
$2.7M |
$2.7M |
$8.6M |
| Nov 2026 |
$6.0M |
$3.2M |
$2.8M |
$5.9M |
| Oct 2026 |
$6.0M |
$10.6M |
$-4.5M |
$3.2M |