Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $138K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $248K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $35K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $400K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.9M |
$1.6M |
$281K |
$5.9M |
| Sep 2027 |
$1.9M |
$2.0M |
$-87K |
$5.6M |
| Aug 2027 |
$1.9M |
$1.4M |
$493K |
$5.6M |
| Jul 2027 |
$1.9M |
$1.2M |
$701K |
$5.1M |
| Jun 2027 |
$2.2M |
$1.1M |
$1.1M |
$5.5M |
| May 2027 |
$1.9M |
$1.8M |
$17K |
$4.4M |
| Apr 2027 |
$1.9M |
$1.1M |
$801K |
$4.4M |
| Mar 2027 |
$1.9M |
$1.2M |
$668K |
$3.6M |
| Feb 2027 |
$1.9M |
$1.3M |
$588K |
$2.9M |
| Jan 2027 |
$2.0M |
$1.3M |
$746K |
$2.3M |
| Dec 2026 |
$2.1M |
$1.3M |
$751K |
$1.6M |
| Nov 2026 |
$2.1M |
$1.4M |
$712K |
$818K |