Income Breakdown
| TV Revenue | $653K |
| TV Placement Bonus | $266K |
| Matchday Revenue | $13K |
| Sponsorship | $7K |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $913K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $217K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.0M |
$1.1M |
$-140K |
$-1.4M |
| Sep 2027 |
$961K |
$938K |
$24K |
$-1.2M |
| Aug 2027 |
$990K |
$3.3M |
$-2.3M |
$-1.3M |
| Jul 2027 |
$3.1M |
$1.4M |
$1.7M |
$1.1M |
| Jun 2027 |
$926K |
$1.6M |
$-629K |
$-666K |
| May 2027 |
$1.0M |
$1.5M |
$-438K |
$-37K |
| Apr 2027 |
$996K |
$1.4M |
$-376K |
$401K |
| Mar 2027 |
$1.1M |
$1.5M |
$-395K |
$777K |
| Feb 2027 |
$1.2M |
$1.7M |
$-520K |
$1.2M |
| Jan 2027 |
$5.6M |
$1.4M |
$4.3M |
$1.7M |
| Dec 2026 |
$1.1M |
$1.4M |
$-246K |
$-2.6M |
| Nov 2026 |
$1.2M |
$1.5M |
$-299K |
$-2.3M |