Income Breakdown
| TV Revenue | $999K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $49K |
| Sponsorship | $14K |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $497 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $356K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.3M |
$1.9M |
$-636K |
$-5.1M |
| Sep 2027 |
$1.4M |
$2.9M |
$-1.5M |
$-4.5M |
| Aug 2027 |
$1.4M |
$1.7M |
$-331K |
$-3.0M |
| Jul 2027 |
$1.6M |
$1.6M |
$-46K |
$-2.7M |
| Jun 2027 |
$1.2M |
$1.7M |
$-482K |
$-2.6M |
| May 2027 |
$1.5M |
$2.0M |
$-540K |
$-2.1M |
| Apr 2027 |
$1.5M |
$1.6M |
$-157K |
$-1.6M |
| Mar 2027 |
$1.2M |
$1.4M |
$-193K |
$-1.4M |
| Feb 2027 |
$1.2M |
$1.3M |
$-75K |
$-1.2M |
| Jan 2027 |
$1.2M |
$1.3M |
$-23K |
$-1.2M |
| Dec 2026 |
$1.3M |
$1.3M |
$-12K |
$-1.1M |
| Nov 2026 |
$1.3M |
$1.3M |
$-8K |
$-1.1M |