Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $31K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.8M |
$3.1M |
$2.7M |
$23.5M |
| Sep 2027 |
$5.9M |
$4.9M |
$1.0M |
$41.1M |
| Aug 2027 |
$5.8M |
$2.2M |
$3.6M |
$40.1M |
| Jul 2027 |
$6.4M |
$2.4M |
$4.0M |
$36.5M |
| Jun 2027 |
$5.2M |
$2.1M |
$3.2M |
$32.5M |
| May 2027 |
$5.7M |
$2.1M |
$3.6M |
$29.3M |
| Apr 2027 |
$5.6M |
$2.4M |
$3.2M |
$25.7M |
| Mar 2027 |
$5.6M |
$2.3M |
$3.3M |
$22.5M |
| Feb 2027 |
$5.7M |
$2.4M |
$3.3M |
$19.2M |
| Jan 2027 |
$6.0M |
$2.4M |
$3.6M |
$15.8M |
| Dec 2026 |
$5.9M |
$2.4M |
$3.5M |
$12.2M |
| Nov 2026 |
$5.7M |
$2.4M |
$3.3M |
$8.7M |