Income Breakdown
| TV Revenue | $503K |
| TV Placement Bonus | $280K |
| Matchday Revenue | $40K |
| Sponsorship | $60K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $46K |
| Transfer Amortization | $21K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $485K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.2M |
$3.1M |
$-938K |
$-2.3M |
| Sep 2027 |
$3.9M |
$4.8M |
$-959K |
$-1.4M |
| Aug 2027 |
$2.1M |
$2.7M |
$-582K |
$-110K |
| Jul 2027 |
$2.9M |
$2.5M |
$320K |
$458K |
| Jun 2027 |
$2.0M |
$2.6M |
$-521K |
$124K |
| May 2027 |
$2.0M |
$2.9M |
$-874K |
$631K |
| Apr 2027 |
$2.1M |
$3.5M |
$-1.4M |
$1.5M |
| Mar 2027 |
$2.2M |
$2.8M |
$-658K |
$2.9M |
| Feb 2027 |
$3.8M |
$2.8M |
$989K |
$4.1M |
| Jan 2027 |
$2.2M |
$2.9M |
$-715K |
$3.1M |
| Dec 2026 |
$2.2M |
$2.8M |
$-629K |
$3.8M |
| Nov 2026 |
$2.1M |
$2.9M |
$-737K |
$4.5M |