Income Breakdown
| TV Revenue | $415K |
| TV Placement Bonus | $175K |
| Matchday Revenue | $2K |
| Sponsorship | $5K |
| Merchandising | $162K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $75K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $703K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $233K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$833K |
$979K |
$-146K |
$-6.0M |
| Oct 2027 |
$767K |
$2.2M |
$-1.4M |
$-5.8M |
| Sep 2027 |
$912K |
$1.6M |
$-716K |
$-4.4M |
| Aug 2027 |
$1.1M |
$953K |
$136K |
$-3.7M |
| Jul 2027 |
$793K |
$847K |
$-54K |
$-3.8M |
| Jun 2027 |
$854K |
$956K |
$-102K |
$-3.8M |
| May 2027 |
$705K |
$1.3M |
$-580K |
$-3.7M |
| Apr 2027 |
$728K |
$1.5M |
$-726K |
$-3.1M |
| Mar 2027 |
$734K |
$1.3M |
$-600K |
$-2.4M |
| Feb 2027 |
$768K |
$1.0M |
$-240K |
$-1.8M |
| Jan 2027 |
$795K |
$951K |
$-156K |
$-1.5M |
| Dec 2026 |
$723K |
$916K |
$-193K |
$-1.4M |