Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $341K |
| Matchday Revenue | $9K |
| Sponsorship | $18K |
| Merchandising | $271K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $29K |
| Transfer Amortization | $750 |
| Debt Interest | $0 |
| Loan Fees (Out) | $506 |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$1.9M |
$96K |
$11.6M |
| Sep 2027 |
$2.1M |
$2.0M |
$143K |
$11.5M |
| Aug 2027 |
$2.2M |
$1.6M |
$672K |
$11.3M |
| Jul 2027 |
$2.3M |
$1.6M |
$691K |
$10.7M |
| Jun 2027 |
$2.2M |
$1.6M |
$548K |
$10.0M |
| May 2027 |
$1.9M |
$1.8M |
$152K |
$9.4M |
| Apr 2027 |
$1.9M |
$1.6M |
$333K |
$9.3M |
| Mar 2027 |
$2.4M |
$1.5M |
$892K |
$8.9M |
| Feb 2027 |
$2.3M |
$1.5M |
$868K |
$8.0M |
| Jan 2027 |
$2.3M |
$1.3M |
$1.0M |
$7.2M |
| Dec 2026 |
$3.0M |
$1.3M |
$1.7M |
$6.2M |
| Nov 2026 |
$2.3M |
$1.3M |
$968K |
$4.5M |