Income Breakdown
| TV Revenue | $382K |
| TV Placement Bonus | $112K |
| Matchday Revenue | $2K |
| Sponsorship | $4K |
| Merchandising | $206K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $754K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $218K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$706K |
$1.0M |
$-306K |
$-3.3M |
| Sep 2027 |
$738K |
$1.2M |
$-474K |
$-3.0M |
| Aug 2027 |
$723K |
$1.3M |
$-607K |
$-2.5M |
| Jul 2027 |
$738K |
$1.3M |
$-568K |
$-1.9M |
| Jun 2027 |
$681K |
$1.5M |
$-784K |
$-1.3M |
| May 2027 |
$691K |
$1.4M |
$-696K |
$-548K |
| Apr 2027 |
$688K |
$1.2M |
$-539K |
$147K |
| Mar 2027 |
$631K |
$1.3M |
$-622K |
$687K |
| Feb 2027 |
$709K |
$801K |
$-91K |
$1.3M |
| Jan 2027 |
$906K |
$698K |
$209K |
$1.4M |
| Dec 2026 |
$707K |
$564K |
$143K |
$1.2M |
| Nov 2026 |
$715K |
$486K |
$230K |
$1.0M |