Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $106K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $95K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $369K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $262K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.4M |
$657K |
$728K |
$13.0M |
| Sep 2027 |
$1.4M |
$742K |
$646K |
$12.3M |
| Aug 2027 |
$1.4M |
$661K |
$717K |
$11.7M |
| Jul 2027 |
$1.5M |
$671K |
$817K |
$11.0M |
| Jun 2027 |
$1.4M |
$662K |
$764K |
$10.1M |
| May 2027 |
$1.5M |
$848K |
$653K |
$9.4M |
| Apr 2027 |
$1.9M |
$711K |
$1.2M |
$8.7M |
| Mar 2027 |
$1.7M |
$689K |
$1.0M |
$8.5M |
| Feb 2027 |
$1.7M |
$688K |
$1.0M |
$7.4M |
| Jan 2027 |
$1.7M |
$686K |
$1.1M |
$6.4M |
| Dec 2026 |
$1.9M |
$659K |
$1.2M |
$5.4M |
| Nov 2026 |
$1.7M |
$662K |
$1.1M |
$4.1M |