Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $790K |
| Matchday Revenue | $2K |
| Sponsorship | $60K |
| Merchandising | $726K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $49K |
| Transfer Amortization | $60K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $912K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.5M |
$3.8M |
$1.7M |
$24.5M |
| Sep 2027 |
$6.6M |
$5.2M |
$1.4M |
$22.8M |
| Aug 2027 |
$5.3M |
$3.4M |
$1.9M |
$21.4M |
| Jul 2027 |
$5.3M |
$3.2M |
$2.1M |
$26.8M |
| Jun 2027 |
$7.7M |
$2.8M |
$4.9M |
$26.2M |
| May 2027 |
$5.3M |
$3.5M |
$1.8M |
$21.3M |
| Apr 2027 |
$5.4M |
$3.8M |
$1.5M |
$19.5M |
| Mar 2027 |
$5.4M |
$3.1M |
$2.4M |
$17.9M |
| Feb 2027 |
$5.5M |
$3.2M |
$2.3M |
$15.5M |
| Jan 2027 |
$5.5M |
$2.7M |
$2.8M |
$13.4M |
| Dec 2026 |
$5.3M |
$2.8M |
$2.5M |
$10.7M |
| Nov 2026 |
$5.9M |
$3.1M |
$2.8M |
$8.2M |