Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $109K |
| Matchday Revenue | $4K |
| Sponsorship | $3K |
| Merchandising | $105K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $646K |
| Staff Wages | $21K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $144K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$487K |
$899K |
$-412K |
$23.4M |
| Sep 2027 |
$395K |
$878K |
$-483K |
$24.5M |
| Aug 2027 |
$382K |
$616K |
$-234K |
$25.8M |
| Jul 2027 |
$387K |
$722K |
$-335K |
$27.0M |
| Jun 2027 |
$418K |
$512K |
$-94K |
$27.7M |
| May 2027 |
$424K |
$794K |
$-370K |
$27.8M |
| Apr 2027 |
$480K |
$746K |
$-266K |
$28.2M |
| Mar 2027 |
$500K |
$601K |
$-100K |
$28.5M |
| Feb 2027 |
$521K |
$614K |
$-93K |
$28.6M |
| Jan 2027 |
$614K |
$699K |
$-85K |
$28.7M |
| Dec 2026 |
$672K |
$598K |
$75K |
$28.7M |
| Nov 2026 |
$526K |
$614K |
$-88K |
$28.7M |