Income Breakdown
| TV Revenue | $433K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $7K |
| Sponsorship | $4K |
| Merchandising | $283K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $283K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$816K |
$2.1M |
$-1.3M |
$-8.2M |
| Sep 2027 |
$1.0M |
$2.1M |
$-1.1M |
$-6.9M |
| Aug 2027 |
$1.1M |
$1.1M |
$-41K |
$-5.8M |
| Jul 2027 |
$1.2M |
$1.1M |
$7K |
$-5.7M |
| Jun 2027 |
$1.4M |
$1.0M |
$381K |
$-5.8M |
| May 2027 |
$951K |
$1.3M |
$-370K |
$-6.1M |
| Apr 2027 |
$959K |
$1.1M |
$-114K |
$-5.8M |
| Mar 2027 |
$1.1M |
$1.4M |
$-249K |
$-5.6M |
| Feb 2027 |
$991K |
$1.6M |
$-598K |
$-5.4M |
| Jan 2027 |
$929K |
$1.6M |
$-642K |
$-4.8M |
| Dec 2026 |
$937K |
$1.4M |
$-481K |
$-4.2M |
| Nov 2026 |
$969K |
$1.5M |
$-562K |
$-3.7M |