Income Breakdown
| TV Revenue | $513K |
| TV Placement Bonus | $251K |
| Matchday Revenue | $123K |
| Sponsorship | $7K |
| Merchandising | $178K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $408K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.1M |
$1.5M |
$-412K |
$-4.3M |
| Sep 2027 |
$1.2M |
$2.4M |
$-1.2M |
$-3.9M |
| Aug 2027 |
$1.2M |
$1.5M |
$-364K |
$-2.8M |
| Jul 2027 |
$1.2M |
$1.5M |
$-338K |
$-2.4M |
| Jun 2027 |
$1.2M |
$1.6M |
$-397K |
$-2.1M |
| May 2027 |
$1.2M |
$1.4M |
$-222K |
$-1.7M |
| Apr 2027 |
$1.2M |
$1.4M |
$-220K |
$-1.4M |
| Mar 2027 |
$970K |
$1.3M |
$-378K |
$-1.2M |
| Feb 2027 |
$1.3M |
$1.0M |
$292K |
$-834K |
| Jan 2027 |
$1.1M |
$1.0M |
$37K |
$-1.1M |
| Dec 2026 |
$1.1M |
$946K |
$145K |
$-1.2M |
| Nov 2026 |
$1.1M |
$952K |
$148K |
$-1.3M |