Income Breakdown
| TV Revenue | $91K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $0 |
| Sponsorship | $160 |
| Merchandising | $11K |
| Domestic Cup Prize | $30K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $293K |
| Staff Wages | $16K |
| Transfer Amortization | $500 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$160K |
$395K |
$-235K |
$-2.2M |
| Sep 2027 |
$144K |
$484K |
$-340K |
$-2.0M |
| Aug 2027 |
$145K |
$265K |
$-120K |
$-1.7M |
| Jul 2027 |
$144K |
$260K |
$-116K |
$-1.6M |
| Jun 2027 |
$142K |
$255K |
$-113K |
$-1.4M |
| May 2027 |
$147K |
$363K |
$-215K |
$-1.3M |
| Apr 2027 |
$152K |
$299K |
$-147K |
$-1.1M |
| Mar 2027 |
$132K |
$324K |
$-193K |
$-966K |
| Feb 2027 |
$128K |
$334K |
$-206K |
$-774K |
| Jan 2027 |
$131K |
$297K |
$-166K |
$-544K |
| Dec 2026 |
$133K |
$232K |
$-99K |
$-378K |
| Nov 2026 |
$127K |
$211K |
$-84K |
$-279K |