Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $224K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $405K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $789K |
| Staff Wages | $34K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $402K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$1.3M |
$491K |
$15.3M |
| Sep 2027 |
$1.9M |
$1.7M |
$160K |
$14.8M |
| Aug 2027 |
$1.8M |
$1.2M |
$614K |
$14.6M |
| Jul 2027 |
$2.3M |
$1.1M |
$1.1M |
$14.5M |
| Jun 2027 |
$2.1M |
$1.2M |
$965K |
$13.3M |
| May 2027 |
$1.8M |
$1.2M |
$653K |
$12.4M |
| Apr 2027 |
$2.4M |
$1.1M |
$1.3M |
$11.7M |
| Mar 2027 |
$2.4M |
$1.0M |
$1.4M |
$12.5M |
| Feb 2027 |
$2.4M |
$1.1M |
$1.3M |
$11.2M |
| Jan 2027 |
$2.5M |
$951K |
$1.5M |
$9.9M |
| Dec 2026 |
$2.7M |
$879K |
$1.8M |
$8.3M |
| Nov 2026 |
$2.3M |
$862K |
$1.4M |
$6.5M |