Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $899K |
| Matchday Revenue | $49K |
| Sponsorship | $30K |
| Merchandising | $836K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $48K |
| Transfer Amortization | $6K |
| Debt Interest | $6K |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.6M |
$4.3M |
$1.3M |
$-1.8M |
| Sep 2027 |
$6.3M |
$4.9M |
$1.3M |
$-3.1M |
| Aug 2027 |
$5.2M |
$3.4M |
$1.9M |
$-4.5M |
| Jul 2027 |
$7.1M |
$3.4M |
$3.7M |
$21.8M |
| Jun 2027 |
$6.9M |
$3.3M |
$3.6M |
$18.0M |
| May 2027 |
$5.3M |
$3.8M |
$1.5M |
$14.5M |
| Apr 2027 |
$5.4M |
$3.8M |
$1.6M |
$13.0M |
| Mar 2027 |
$5.7M |
$3.7M |
$2.1M |
$11.4M |
| Feb 2027 |
$5.0M |
$3.7M |
$1.3M |
$9.3M |
| Jan 2027 |
$5.1M |
$3.6M |
$1.5M |
$8.0M |
| Dec 2026 |
$4.9M |
$3.6M |
$1.2M |
$6.5M |
| Nov 2026 |
$4.8M |
$3.6M |
$1.2M |
$5.3M |