Income Breakdown
| TV Revenue | $91K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $909 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $225K |
| Staff Wages | $20K |
| Transfer Amortization | $311 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $72K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$119K |
$325K |
$-205K |
$-1.6M |
| Sep 2027 |
$120K |
$282K |
$-162K |
$-1.4M |
| Aug 2027 |
$122K |
$240K |
$-118K |
$-1.3M |
| Jul 2027 |
$120K |
$233K |
$-113K |
$-1.1M |
| Jun 2027 |
$120K |
$214K |
$-94K |
$-1.0M |
| May 2027 |
$122K |
$267K |
$-145K |
$-931K |
| Apr 2027 |
$119K |
$217K |
$-97K |
$-771K |
| Mar 2027 |
$123K |
$283K |
$-160K |
$-674K |
| Feb 2027 |
$122K |
$230K |
$-108K |
$-514K |
| Jan 2027 |
$123K |
$234K |
$-111K |
$-406K |
| Dec 2026 |
$129K |
$177K |
$-48K |
$-294K |
| Nov 2026 |
$128K |
$182K |
$-54K |
$-246K |