Income Breakdown
| TV Revenue | $139K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $7K |
| Sponsorship | $2K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $462K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $215K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$231K |
$709K |
$-478K |
$-3.3M |
| Sep 2027 |
$231K |
$619K |
$-388K |
$-2.8M |
| Aug 2027 |
$242K |
$530K |
$-288K |
$-2.5M |
| Jul 2027 |
$225K |
$527K |
$-302K |
$-2.2M |
| Jun 2027 |
$213K |
$529K |
$-316K |
$-1.9M |
| May 2027 |
$230K |
$533K |
$-303K |
$-1.6M |
| Apr 2027 |
$262K |
$544K |
$-282K |
$-1.3M |
| Mar 2027 |
$210K |
$515K |
$-305K |
$-971K |
| Feb 2027 |
$215K |
$697K |
$-482K |
$-666K |
| Jan 2027 |
$213K |
$579K |
$-367K |
$-184K |
| Dec 2026 |
$235K |
$347K |
$-112K |
$182K |
| Nov 2026 |
$214K |
$419K |
$-205K |
$294K |