Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $273K |
| Matchday Revenue | $42K |
| Sponsorship | $34K |
| Merchandising | $482K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $38K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $593K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.1M |
$2.0M |
$1.1M |
$6.9M |
| Sep 2027 |
$3.5M |
$2.1M |
$1.4M |
$5.8M |
| Aug 2027 |
$3.5M |
$1.9M |
$1.6M |
$23.2M |
| Jul 2027 |
$5.7M |
$2.1M |
$3.6M |
$21.6M |
| Jun 2027 |
$4.6M |
$1.9M |
$2.7M |
$18.0M |
| May 2027 |
$3.5M |
$1.9M |
$1.5M |
$16.3M |
| Apr 2027 |
$3.6M |
$1.8M |
$1.8M |
$14.8M |
| Mar 2027 |
$3.5M |
$1.9M |
$1.6M |
$13.0M |
| Feb 2027 |
$3.5M |
$2.0M |
$1.6M |
$11.4M |
| Jan 2027 |
$3.5M |
$1.9M |
$1.5M |
$9.8M |
| Dec 2026 |
$3.9M |
$2.0M |
$1.9M |
$8.3M |
| Nov 2026 |
$3.7M |
$2.0M |
$1.7M |
$6.4M |