Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $838K |
| Matchday Revenue | $14K |
| Sponsorship | $2K |
| Merchandising | $154K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $464K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.4M |
$1.9M |
$443K |
$14.0M |
| Sep 2027 |
$2.1M |
$2.0M |
$36K |
$13.5M |
| Aug 2027 |
$2.1M |
$1.1M |
$994K |
$13.5M |
| Jul 2027 |
$2.2M |
$1.1M |
$1.0M |
$12.5M |
| Jun 2027 |
$3.1M |
$1.1M |
$2.0M |
$11.4M |
| May 2027 |
$2.0M |
$1.2M |
$884K |
$9.5M |
| Apr 2027 |
$2.1M |
$1.1M |
$986K |
$8.6M |
| Mar 2027 |
$2.1M |
$1.1M |
$1.0M |
$7.6M |
| Feb 2027 |
$2.6M |
$1.1M |
$1.4M |
$6.6M |
| Jan 2027 |
$2.2M |
$1.1M |
$1.1M |
$5.1M |
| Dec 2026 |
$2.4M |
$1.3M |
$1.1M |
$4.0M |
| Nov 2026 |
$2.0M |
$1.3M |
$751K |
$2.9M |