Income Breakdown
| TV Revenue | $425K |
| TV Placement Bonus | $181K |
| Matchday Revenue | $1K |
| Sponsorship | $5K |
| Merchandising | $100K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $566 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $764K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $188K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$713K |
$988K |
$-275K |
$-2.9M |
| Sep 2027 |
$1.1M |
$1.3M |
$-203K |
$-2.7M |
| Aug 2027 |
$685K |
$1.1M |
$-373K |
$-2.5M |
| Jul 2027 |
$696K |
$823K |
$-127K |
$-2.1M |
| Jun 2027 |
$939K |
$805K |
$134K |
$-2.0M |
| May 2027 |
$698K |
$1.3M |
$-635K |
$-2.1M |
| Apr 2027 |
$701K |
$902K |
$-202K |
$-1.5M |
| Mar 2027 |
$713K |
$871K |
$-159K |
$-1.3M |
| Feb 2027 |
$719K |
$844K |
$-125K |
$-1.1M |
| Jan 2027 |
$665K |
$882K |
$-216K |
$-983K |
| Dec 2026 |
$562K |
$793K |
$-231K |
$-767K |
| Nov 2026 |
$634K |
$835K |
$-201K |
$-535K |