Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $97K |
| Sponsorship | $37K |
| Merchandising | $405K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $27K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $565K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.0M |
$3.5M |
$-476K |
$16.9M |
| Sep 2027 |
$3.2M |
$3.4M |
$-256K |
$17.4M |
| Aug 2027 |
$4.1M |
$2.1M |
$2.0M |
$17.7M |
| Jul 2027 |
$3.4M |
$2.6M |
$808K |
$15.6M |
| Jun 2027 |
$3.4M |
$2.2M |
$1.2M |
$14.8M |
| May 2027 |
$3.6M |
$2.7M |
$919K |
$13.6M |
| Apr 2027 |
$3.4M |
$2.1M |
$1.3M |
$12.7M |
| Mar 2027 |
$3.7M |
$2.2M |
$1.5M |
$11.4M |
| Feb 2027 |
$4.9M |
$2.4M |
$2.6M |
$9.9M |
| Jan 2027 |
$3.6M |
$1.8M |
$1.8M |
$7.3M |
| Dec 2026 |
$3.4M |
$1.8M |
$1.6M |
$5.5M |
| Nov 2026 |
$3.5M |
$1.8M |
$1.7M |
$3.9M |