Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $345K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $775K |
| Staff Wages | $30K |
| Transfer Amortization | $520 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $721K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.2M |
$1.7M |
$2.5M |
$9.2M |
| Sep 2027 |
$3.8M |
$1.8M |
$2.0M |
$34.8M |
| Aug 2027 |
$3.8M |
$1.2M |
$2.7M |
$33.1M |
| Jul 2027 |
$4.5M |
$1.2M |
$3.4M |
$30.4M |
| Jun 2027 |
$4.0M |
$1.3M |
$2.7M |
$27.0M |
| May 2027 |
$4.0M |
$1.7M |
$2.3M |
$24.4M |
| Apr 2027 |
$4.1M |
$1.2M |
$2.9M |
$22.1M |
| Mar 2027 |
$4.2M |
$1.5M |
$2.6M |
$19.2M |
| Feb 2027 |
$4.4M |
$1.7M |
$2.7M |
$16.6M |
| Jan 2027 |
$4.2M |
$1.6M |
$2.6M |
$13.9M |
| Dec 2026 |
$4.2M |
$1.6M |
$2.6M |
$11.3M |
| Nov 2026 |
$4.1M |
$1.7M |
$2.4M |
$8.7M |