Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $0 |
| Sponsorship | $103K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $56K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $55K |
| Transfer Amortization | $125K |
| Debt Interest | $222 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $426K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$2.6M |
$-688K |
$-111K |
| Sep 2027 |
$1.9M |
$2.6M |
$-644K |
$453K |
| Aug 2027 |
$2.5M |
$1.5M |
$1.0M |
$971K |
| Jul 2027 |
$2.0M |
$1.4M |
$656K |
$6.0M |
| Jun 2027 |
$2.2M |
$1.4M |
$787K |
$5.3M |
| May 2027 |
$2.0M |
$1.8M |
$241K |
$4.5M |
| Apr 2027 |
$2.0M |
$1.6M |
$468K |
$4.3M |
| Mar 2027 |
$2.0M |
$1.5M |
$470K |
$3.8M |
| Feb 2027 |
$2.0M |
$1.5M |
$525K |
$3.3M |
| Jan 2027 |
$2.0M |
$2.3M |
$-301K |
$2.8M |
| Dec 2026 |
$2.0M |
$1.5M |
$509K |
$3.1M |
| Nov 2026 |
$2.1M |
$1.5M |
$594K |
$2.6M |