Income Breakdown
| TV Revenue | $480K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $373 |
| Sponsorship | $5K |
| Merchandising | $221K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $554K |
| Staff Wages | $29K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $245K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$706K |
$848K |
$-141K |
$424K |
| Sep 2027 |
$713K |
$896K |
$-183K |
$547K |
| Aug 2027 |
$746K |
$761K |
$-15K |
$712K |
| Jul 2027 |
$754K |
$773K |
$-19K |
$708K |
| Jun 2027 |
$961K |
$625K |
$336K |
$709K |
| May 2027 |
$750K |
$744K |
$6K |
$1.3M |
| Apr 2027 |
$759K |
$630K |
$129K |
$1.3M |
| Mar 2027 |
$758K |
$624K |
$134K |
$1.1M |
| Feb 2027 |
$776K |
$647K |
$129K |
$1.0M |
| Jan 2027 |
$788K |
$649K |
$140K |
$878K |
| Dec 2026 |
$802K |
$699K |
$103K |
$738K |
| Nov 2026 |
$818K |
$783K |
$35K |
$635K |