Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1000K |
| Matchday Revenue | $335K |
| Sponsorship | $182K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $166K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $70K |
| Transfer Amortization | $60K |
| Debt Interest | $0 |
| Loan Fees (Out) | $80K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.1M |
$4.5M |
$1.7M |
$-140K |
| Sep 2027 |
$17.6M |
$8.0M |
$9.7M |
$-1.9M |
| Aug 2027 |
$6.0M |
$3.8M |
$2.2M |
$30.9M |
| Jul 2027 |
$5.8M |
$3.8M |
$2.0M |
$28.7M |
| Jun 2027 |
$8.3M |
$3.7M |
$4.6M |
$26.6M |
| May 2027 |
$5.9M |
$4.0M |
$1.8M |
$22.0M |
| Apr 2027 |
$6.3M |
$4.6M |
$1.7M |
$20.2M |
| Mar 2027 |
$6.6M |
$4.6M |
$2.0M |
$18.4M |
| Feb 2027 |
$6.6M |
$4.4M |
$2.2M |
$16.4M |
| Jan 2027 |
$6.5M |
$4.5M |
$2.0M |
$14.3M |
| Dec 2026 |
$6.4M |
$4.3M |
$2.2M |
$12.3M |
| Nov 2026 |
$6.9M |
$4.5M |
$2.3M |
$10.1M |