Income Breakdown
| TV Revenue | $533K |
| TV Placement Bonus | $240K |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $353K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $837K |
| Staff Wages | $25K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $543 |
| Facility Maintenance | $362K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.2M |
$1.2M |
$-25K |
$2.5M |
| Sep 2027 |
$1.2M |
$1.1M |
$80K |
$2.5M |
| Aug 2027 |
$1.2M |
$1.1M |
$111K |
$2.4M |
| Jul 2027 |
$1.2M |
$1.1M |
$56K |
$2.3M |
| Jun 2027 |
$1.2M |
$1.2M |
$12K |
$2.2M |
| May 2027 |
$1.2M |
$1.2M |
$70K |
$2.2M |
| Apr 2027 |
$991K |
$1.1M |
$-125K |
$2.1M |
| Mar 2027 |
$1.3M |
$1.1M |
$191K |
$2.3M |
| Feb 2027 |
$1.2M |
$1.2M |
$41K |
$2.1M |
| Jan 2027 |
$1.8M |
$1.0M |
$827K |
$14.1M |
| Dec 2026 |
$1.2M |
$1.0M |
$180K |
$13.4M |
| Nov 2026 |
$1.2M |
$973K |
$235K |
$13.2M |