Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $99K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $541K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $140K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$482K |
$706K |
$-224K |
$12.0M |
| Sep 2027 |
$403K |
$615K |
$-212K |
$12.4M |
| Aug 2027 |
$386K |
$538K |
$-152K |
$12.9M |
| Jul 2027 |
$392K |
$577K |
$-185K |
$13.3M |
| Jun 2027 |
$431K |
$531K |
$-100K |
$13.5M |
| May 2027 |
$408K |
$628K |
$-221K |
$13.6M |
| Apr 2027 |
$441K |
$575K |
$-134K |
$13.8M |
| Mar 2027 |
$456K |
$916K |
$-460K |
$14.0M |
| Feb 2027 |
$448K |
$631K |
$-183K |
$14.4M |
| Jan 2027 |
$492K |
$601K |
$-109K |
$14.6M |
| Dec 2026 |
$437K |
$600K |
$-163K |
$14.7M |
| Nov 2026 |
$447K |
$615K |
$-168K |
$14.9M |