Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $0 |
| Sponsorship | $99K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $47K |
| Transfer Amortization | $30K |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $437K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$2.5M |
$-460K |
$-248K |
| Sep 2027 |
$2.0M |
$2.3M |
$-379K |
$182K |
| Aug 2027 |
$2.6M |
$1.8M |
$789K |
$4.7M |
| Jul 2027 |
$2.0M |
$1.5M |
$481K |
$5.3M |
| Jun 2027 |
$2.1M |
$1.6M |
$549K |
$4.8M |
| May 2027 |
$2.0M |
$1.9M |
$114K |
$4.3M |
| Apr 2027 |
$2.0M |
$2.1M |
$-130K |
$4.2M |
| Mar 2027 |
$2.0M |
$1.5M |
$488K |
$4.3M |
| Feb 2027 |
$2.0M |
$1.5M |
$463K |
$3.8M |
| Jan 2027 |
$2.0M |
$1.5M |
$529K |
$3.3M |
| Dec 2026 |
$2.0M |
$1.5M |
$509K |
$2.8M |
| Nov 2026 |
$2.0M |
$1.5M |
$435K |
$2.3M |