Income Breakdown
| TV Revenue | $439K |
| TV Placement Bonus | $91K |
| Matchday Revenue | $5K |
| Sponsorship | $4K |
| Merchandising | $292K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $285K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$833K |
$1.6M |
$-768K |
$-6.7M |
| Sep 2027 |
$1.3M |
$3.2M |
$-1.9M |
$-5.9M |
| Aug 2027 |
$966K |
$1.3M |
$-313K |
$-4.0M |
| Jul 2027 |
$1.2M |
$1.2M |
$70K |
$-3.7M |
| Jun 2027 |
$1.4M |
$1.1M |
$306K |
$-3.8M |
| May 2027 |
$982K |
$1.4M |
$-377K |
$-4.1M |
| Apr 2027 |
$990K |
$1.1M |
$-79K |
$-3.7M |
| Mar 2027 |
$1.0M |
$1.2M |
$-185K |
$-3.6M |
| Feb 2027 |
$1.0M |
$1.3M |
$-312K |
$-3.5M |
| Jan 2027 |
$1.0M |
$1.3M |
$-266K |
$-3.1M |
| Dec 2026 |
$1.0M |
$1.3M |
$-270K |
$-2.9M |
| Nov 2026 |
$954K |
$1.3M |
$-391K |
$-2.6M |