Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $69K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $141K |
| Domestic Cup Prize | $113K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $34K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $380K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$1.8M |
$28K |
$1.2M |
| Sep 2027 |
$1.7M |
$1.9M |
$-226K |
$1.1M |
| Aug 2027 |
$1.7M |
$1.2M |
$518K |
$2.5M |
| Jul 2027 |
$1.7M |
$1.2M |
$505K |
$2.0M |
| Jun 2027 |
$2.0M |
$1.4M |
$602K |
$1.4M |
| May 2027 |
$1.6M |
$1.7M |
$-32K |
$845K |
| Apr 2027 |
$1.7M |
$1.1M |
$542K |
$876K |
| Mar 2027 |
$1.6M |
$1.4M |
$239K |
$335K |
| Feb 2027 |
$1.6M |
$1.6M |
$-16K |
$95K |
| Jan 2027 |
$1.6M |
$1.5M |
$95K |
$112K |
| Dec 2026 |
$1.6M |
$1.6M |
$53K |
$17K |
| Nov 2026 |
$1.7M |
$1.7M |
$2K |
$-35K |