Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $11K |
| Sponsorship | $3K |
| Merchandising | $108K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $813K |
| Staff Wages | $23K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$441K |
$1.2M |
$-746K |
$17.8M |
| Sep 2027 |
$702K |
$944K |
$-242K |
$19.0M |
| Aug 2027 |
$403K |
$562K |
$-158K |
$19.8M |
| Jul 2027 |
$407K |
$650K |
$-243K |
$20.7M |
| Jun 2027 |
$445K |
$628K |
$-183K |
$21.0M |
| May 2027 |
$439K |
$1.7M |
$-1.2M |
$21.1M |
| Apr 2027 |
$485K |
$725K |
$-240K |
$22.4M |
| Mar 2027 |
$525K |
$865K |
$-340K |
$22.6M |
| Feb 2027 |
$502K |
$846K |
$-344K |
$23.0M |
| Jan 2027 |
$591K |
$792K |
$-201K |
$23.3M |
| Dec 2026 |
$479K |
$735K |
$-256K |
$23.5M |
| Nov 2026 |
$485K |
$780K |
$-295K |
$23.8M |