Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $90K |
| Matchday Revenue | $0 |
| Sponsorship | $464K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $448 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $95K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $120 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.6M |
$5.6M |
$47K |
$18.0M |
| Sep 2027 |
$6.5M |
$4.6M |
$1.9M |
$17.9M |
| Aug 2027 |
$6.5M |
$4.4M |
$2.1M |
$45.9M |
| Jul 2027 |
$11.5M |
$4.1M |
$7.3M |
$43.7M |
| Jun 2027 |
$10.5M |
$4.1M |
$6.5M |
$39.5M |
| May 2027 |
$5.7M |
$4.6M |
$1.1M |
$33.0M |
| Apr 2027 |
$6.9M |
$4.2M |
$2.7M |
$31.9M |
| Mar 2027 |
$7.1M |
$4.5M |
$2.6M |
$29.2M |
| Feb 2027 |
$6.8M |
$4.8M |
$2.0M |
$26.5M |
| Jan 2027 |
$7.0M |
$4.6M |
$2.4M |
$26.7M |
| Dec 2026 |
$6.7M |
$4.4M |
$2.3M |
$24.3M |
| Nov 2026 |
$6.4M |
$4.6M |
$1.9M |
$22.0M |