Income Breakdown
| TV Revenue | $149K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $394K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $224K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$273K |
$648K |
$-375K |
$-3.4M |
| Sep 2027 |
$296K |
$758K |
$-462K |
$-3.1M |
| Aug 2027 |
$520K |
$640K |
$-120K |
$-2.6M |
| Jul 2027 |
$300K |
$606K |
$-307K |
$-2.5M |
| Jun 2027 |
$294K |
$593K |
$-299K |
$-2.2M |
| May 2027 |
$289K |
$635K |
$-346K |
$-1.9M |
| Apr 2027 |
$272K |
$608K |
$-336K |
$-1.5M |
| Mar 2027 |
$228K |
$589K |
$-362K |
$-1.2M |
| Feb 2027 |
$228K |
$662K |
$-434K |
$-844K |
| Jan 2027 |
$226K |
$729K |
$-503K |
$-410K |
| Dec 2026 |
$252K |
$350K |
$-98K |
$92K |
| Nov 2026 |
$226K |
$517K |
$-292K |
$190K |