Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $5K |
| Sponsorship | $3K |
| Merchandising | $70K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $804K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$418K |
$959K |
$-541K |
$599K |
| Sep 2027 |
$358K |
$683K |
$-325K |
$1.1M |
| Aug 2027 |
$316K |
$528K |
$-212K |
$1.5M |
| Jul 2027 |
$320K |
$829K |
$-509K |
$1.7M |
| Jun 2027 |
$346K |
$492K |
$-146K |
$2.2M |
| May 2027 |
$335K |
$506K |
$-171K |
$2.3M |
| Apr 2027 |
$378K |
$566K |
$-187K |
$2.5M |
| Mar 2027 |
$393K |
$504K |
$-111K |
$2.7M |
| Feb 2027 |
$404K |
$753K |
$-349K |
$2.8M |
| Jan 2027 |
$398K |
$479K |
$-82K |
$3.2M |
| Dec 2026 |
$392K |
$479K |
$-87K |
$3.2M |
| Nov 2026 |
$399K |
$498K |
$-99K |
$3.3M |