Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $149K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $566K |
| Staff Wages | $18K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $443K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.5M |
$1.0M |
$1.5M |
$18.3M |
| Sep 2027 |
$3.1M |
$1.0M |
$2.1M |
$28.2M |
| Aug 2027 |
$2.9M |
$769K |
$2.1M |
$26.6M |
| Jul 2027 |
$3.2M |
$753K |
$2.4M |
$24.5M |
| Jun 2027 |
$3.0M |
$758K |
$2.2M |
$22.4M |
| May 2027 |
$3.0M |
$857K |
$2.2M |
$20.2M |
| Apr 2027 |
$3.1M |
$781K |
$2.3M |
$18.1M |
| Mar 2027 |
$3.1M |
$812K |
$2.3M |
$15.7M |
| Feb 2027 |
$3.0M |
$819K |
$2.2M |
$13.4M |
| Jan 2027 |
$3.1M |
$893K |
$2.2M |
$11.2M |
| Dec 2026 |
$3.5M |
$848K |
$2.6M |
$9.0M |
| Nov 2026 |
$2.9M |
$771K |
$2.1M |
$6.4M |