Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $85K |
| Matchday Revenue | $49K |
| Sponsorship | $16K |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $26K |
| Transfer Amortization | $6K |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $354K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.3M |
$1.7M |
$-394K |
$-4.2M |
| Sep 2027 |
$1.4M |
$3.0M |
$-1.6M |
$-3.8M |
| Aug 2027 |
$1.4M |
$1.6M |
$-167K |
$-2.2M |
| Jul 2027 |
$1.5M |
$1.5M |
$7K |
$-2.0M |
| Jun 2027 |
$1.3M |
$1.6M |
$-276K |
$-2.0M |
| May 2027 |
$1.3M |
$2.0M |
$-751K |
$-1.8M |
| Apr 2027 |
$1.5M |
$1.6M |
$-185K |
$-1.0M |
| Mar 2027 |
$1.5M |
$1.4M |
$102K |
$-835K |
| Feb 2027 |
$1.5M |
$1.4M |
$118K |
$-942K |
| Jan 2027 |
$1.5M |
$1.3M |
$125K |
$-1.1M |
| Dec 2026 |
$1.7M |
$1.3M |
$325K |
$-1.2M |
| Nov 2026 |
$1.5M |
$1.4M |
$164K |
$-1.5M |