Income Breakdown
| TV Revenue | $75K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $312K |
| Sponsorship | $90K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $175K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $49K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $531K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.7M |
$4.4M |
$-1.7M |
$12.1M |
| Sep 2027 |
$2.4M |
$1.9M |
$531K |
$13.7M |
| Aug 2027 |
$3.1M |
$2.1M |
$922K |
$13.1M |
| Jul 2027 |
$3.1M |
$2.5M |
$642K |
$12.2M |
| Jun 2027 |
$3.0M |
$1.7M |
$1.3M |
$11.8M |
| May 2027 |
$2.9M |
$1.8M |
$1.2M |
$10.9M |
| Apr 2027 |
$3.2M |
$1.8M |
$1.3M |
$9.7M |
| Mar 2027 |
$3.3M |
$1.9M |
$1.4M |
$8.4M |
| Feb 2027 |
$3.4M |
$1.9M |
$1.5M |
$6.9M |
| Jan 2027 |
$3.1M |
$1.9M |
$1.2M |
$5.4M |
| Dec 2026 |
$3.2M |
$1.7M |
$1.5M |
$4.2M |
| Nov 2026 |
$3.2M |
$1.7M |
$1.5M |
$2.6M |