Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $423K |
| Matchday Revenue | $54K |
| Sponsorship | $17K |
| Merchandising | $192K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $40K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $422K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$1.5M |
$255K |
$2.7M |
| Sep 2027 |
$2.0M |
$2.8M |
$-849K |
$2.4M |
| Aug 2027 |
$1.7M |
$1.4M |
$295K |
$3.2M |
| Jul 2027 |
$2.0M |
$1.4M |
$616K |
$2.9M |
| Jun 2027 |
$1.8M |
$1.4M |
$334K |
$2.5M |
| May 2027 |
$1.5M |
$1.5M |
$60K |
$2.2M |
| Apr 2027 |
$1.5M |
$1.4M |
$108K |
$2.1M |
| Mar 2027 |
$1.8M |
$1.2M |
$542K |
$2.0M |
| Feb 2027 |
$2.0M |
$1.3M |
$779K |
$1.5M |
| Jan 2027 |
$1.8M |
$1.3M |
$443K |
$713K |
| Dec 2026 |
$2.2M |
$1.2M |
$933K |
$271K |
| Nov 2026 |
$1.9M |
$1.2M |
$666K |
$-663K |