Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $17K |
| Sponsorship | $67K |
| Merchandising | $909K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $44K |
| Transfer Amortization | $61K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$7.1M |
$5.3M |
$1.8M |
$23.4M |
| Aug 2027 |
$5.8M |
$3.2M |
$2.7M |
$21.5M |
| Jul 2027 |
$6.4M |
$3.1M |
$3.4M |
$31.7M |
| Jun 2027 |
$8.3M |
$3.1M |
$5.2M |
$28.3M |
| May 2027 |
$5.7M |
$3.7M |
$2.0M |
$23.1M |
| Apr 2027 |
$5.7M |
$3.1M |
$2.6M |
$21.1M |
| Mar 2027 |
$5.8M |
$3.1M |
$2.7M |
$18.5M |
| Feb 2027 |
$5.8M |
$3.2M |
$2.6M |
$15.8M |
| Jan 2027 |
$5.8M |
$3.4M |
$2.4M |
$13.2M |
| Dec 2026 |
$5.8M |
$3.1M |
$2.7M |
$10.7M |
| Nov 2026 |
$5.6M |
$3.2M |
$2.4M |
$8.0M |
| Oct 2026 |
$5.4M |
$4.8M |
$664K |
$5.6M |