Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $125K |
| Sponsorship | $162K |
| Merchandising | $852K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $58K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.5M |
$4.1M |
$1.3M |
$15.2M |
| Sep 2027 |
$4.8M |
$4.5M |
$359K |
$13.9M |
| Aug 2027 |
$4.7M |
$2.7M |
$2.0M |
$27.4M |
| Jul 2027 |
$5.0M |
$2.7M |
$2.3M |
$25.4M |
| Jun 2027 |
$6.7M |
$2.3M |
$4.4M |
$23.5M |
| May 2027 |
$4.9M |
$4.1M |
$731K |
$19.2M |
| Apr 2027 |
$5.0M |
$2.8M |
$2.2M |
$18.4M |
| Mar 2027 |
$4.8M |
$2.8M |
$2.0M |
$16.2M |
| Feb 2027 |
$4.9M |
$3.0M |
$1.8M |
$14.2M |
| Jan 2027 |
$4.8M |
$2.9M |
$2.0M |
$12.4M |
| Dec 2026 |
$5.0M |
$2.8M |
$2.2M |
$10.4M |
| Nov 2026 |
$4.6M |
$2.9M |
$1.7M |
$8.2M |