Income Breakdown
| TV Revenue | $211K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $105K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $56K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $133K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $435K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$2.0M |
$-167K |
$2.5M |
| Sep 2027 |
$1.7M |
$2.5M |
$-800K |
$2.6M |
| Aug 2027 |
$1.7M |
$1.7M |
$41K |
$3.4M |
| Jul 2027 |
$1.8M |
$1.5M |
$298K |
$3.4M |
| Jun 2027 |
$1.9M |
$1.6M |
$343K |
$3.1M |
| May 2027 |
$1.9M |
$1.7M |
$201K |
$2.8M |
| Apr 2027 |
$1.9M |
$1.7M |
$255K |
$2.6M |
| Mar 2027 |
$1.9M |
$1.7M |
$264K |
$2.3M |
| Feb 2027 |
$2.0M |
$1.7M |
$274K |
$2.0M |
| Jan 2027 |
$2.0M |
$1.7M |
$270K |
$1.8M |
| Dec 2026 |
$1.9M |
$1.7M |
$214K |
$1.5M |
| Nov 2026 |
$2.0M |
$1.7M |
$232K |
$1.3M |