Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $678K |
| Matchday Revenue | $45K |
| Sponsorship | $31K |
| Merchandising | $717K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $724K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.6M |
$3.0M |
$636K |
$1.2M |
| Sep 2027 |
$4.2M |
$2.7M |
$1.6M |
$595K |
| Aug 2027 |
$3.2M |
$2.2M |
$992K |
$-971K |
| Jul 2027 |
$3.3M |
$2.2M |
$1.1M |
$16.9M |
| Jun 2027 |
$3.6M |
$2.0M |
$1.6M |
$15.9M |
| May 2027 |
$3.2M |
$2.0M |
$1.2M |
$14.3M |
| Apr 2027 |
$3.2M |
$2.0M |
$1.3M |
$13.1M |
| Mar 2027 |
$3.4M |
$2.0M |
$1.4M |
$11.8M |
| Feb 2027 |
$3.2M |
$2.2M |
$1.0M |
$10.4M |
| Jan 2027 |
$3.4M |
$2.1M |
$1.3M |
$9.4M |
| Dec 2026 |
$3.2M |
$2.2M |
$992K |
$8.1M |
| Nov 2026 |
$3.2M |
$2.2M |
$1.0M |
$7.2M |