Income Breakdown
| TV Revenue | $868K |
| TV Placement Bonus | $507K |
| Matchday Revenue | $673K |
| Sponsorship | $93K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $101K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $46K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $917K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.9M |
$3.6M |
$1.3M |
$4.2M |
| Aug 2027 |
$4.6M |
$3.2M |
$1.4M |
$2.8M |
| Jul 2027 |
$4.5M |
$2.9M |
$1.6M |
$1.4M |
| Jun 2027 |
$4.3M |
$3.0M |
$1.2M |
$1.7M |
| May 2027 |
$3.8M |
$2.5M |
$1.3M |
$464K |
| Apr 2027 |
$3.9M |
$2.2M |
$1.7M |
$17.3M |
| Mar 2027 |
$3.9M |
$2.2M |
$1.7M |
$15.6M |
| Feb 2027 |
$4.0M |
$2.3M |
$1.7M |
$13.9M |
| Jan 2027 |
$6.7M |
$2.4M |
$4.3M |
$12.2M |
| Dec 2026 |
$4.0M |
$2.0M |
$2.1M |
$8.1M |
| Nov 2026 |
$4.2M |
$2.0M |
$2.2M |
$6.0M |
| Oct 2026 |
$4.4M |
$4.4M |
$-10K |
$3.8M |