Income Breakdown
| TV Revenue | $484K |
| TV Placement Bonus | $105K |
| Matchday Revenue | $27K |
| Sponsorship | $61K |
| Merchandising | $494K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $35K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.2M |
$4.1M |
$-2.9M |
$-1.5M |
| Sep 2027 |
$1.2M |
$5.7M |
$-4.5M |
$1.4M |
| Aug 2027 |
$4.0M |
$2.9M |
$1.1M |
$5.9M |
| Jul 2027 |
$7.3M |
$2.5M |
$4.8M |
$4.9M |
| Jun 2027 |
$1.3M |
$2.6M |
$-1.3M |
$445K |
| May 2027 |
$1.3M |
$3.1M |
$-1.7M |
$1.7M |
| Apr 2027 |
$1.3M |
$2.8M |
$-1.4M |
$3.4M |
| Mar 2027 |
$4.1M |
$3.6M |
$547K |
$4.8M |
| Feb 2027 |
$1.3M |
$3.4M |
$-2.0M |
$4.5M |
| Jan 2027 |
$1.4M |
$3.1M |
$-1.7M |
$6.5M |
| Dec 2026 |
$1.4M |
$3.1M |
$-1.7M |
$8.2M |
| Nov 2026 |
$1.3M |
$3.1M |
$-1.8M |
$9.9M |