Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $488K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $459K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $37K |
| Transfer Amortization | $4K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $550K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$2.4M |
$-351K |
$-577K |
| Sep 2027 |
$2.0M |
$2.9M |
$-913K |
$-229K |
| Aug 2027 |
$2.2M |
$2.4M |
$-233K |
$680K |
| Jul 2027 |
$2.8M |
$2.5M |
$302K |
$908K |
| Jun 2027 |
$2.2M |
$2.5M |
$-290K |
$807K |
| May 2027 |
$2.1M |
$3.4M |
$-1.3M |
$1.1M |
| Apr 2027 |
$2.5M |
$2.4M |
$37K |
$2.4M |
| Mar 2027 |
$2.2M |
$2.1M |
$89K |
$2.3M |
| Feb 2027 |
$2.3M |
$2.5M |
$-161K |
$2.2M |
| Jan 2027 |
$2.2M |
$2.2M |
$-18K |
$2.4M |
| Dec 2026 |
$2.8M |
$2.0M |
$859K |
$2.4M |
| Nov 2026 |
$2.0M |
$2.0M |
$54K |
$1.6M |