Income Breakdown
| TV Revenue | $676K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $13K |
| Sponsorship | $7K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $199K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$864K |
$1.6M |
$-707K |
$-11.4M |
| Oct 2027 |
$881K |
$2.4M |
$-1.5M |
$-10.7M |
| Sep 2027 |
$1.9M |
$1.8M |
$104K |
$-9.2M |
| Aug 2027 |
$1.0M |
$2.0M |
$-1.0M |
$-9.3M |
| Jul 2027 |
$1.2M |
$2.1M |
$-912K |
$-8.3M |
| Jun 2027 |
$815K |
$2.1M |
$-1.3M |
$-7.4M |
| May 2027 |
$1.0M |
$2.7M |
$-1.7M |
$-6.1M |
| Apr 2027 |
$825K |
$1.9M |
$-1.1M |
$-4.4M |
| Mar 2027 |
$1.2M |
$1.9M |
$-640K |
$-3.3M |
| Feb 2027 |
$1.2M |
$2.2M |
$-994K |
$-2.7M |
| Jan 2027 |
$2.3M |
$2.2M |
$124K |
$-1.7M |
| Dec 2026 |
$1.2M |
$1.6M |
$-416K |
$-1.8M |