Income Breakdown
| TV Revenue | $449K |
| TV Placement Bonus | $151K |
| Matchday Revenue | $2K |
| Sponsorship | $5K |
| Merchandising | $154K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$775K |
$1.3M |
$-512K |
$-7.8M |
| Nov 2027 |
$839K |
$1.2M |
$-338K |
$-7.3M |
| Oct 2027 |
$746K |
$1.9M |
$-1.1M |
$-6.9M |
| Sep 2027 |
$973K |
$2.0M |
$-1.1M |
$-5.8M |
| Aug 2027 |
$600K |
$910K |
$-310K |
$-4.7M |
| Jul 2027 |
$598K |
$826K |
$-228K |
$-4.4M |
| Jun 2027 |
$682K |
$820K |
$-138K |
$-4.2M |
| May 2027 |
$598K |
$1.6M |
$-963K |
$-4.0M |
| Apr 2027 |
$602K |
$857K |
$-254K |
$-3.1M |
| Mar 2027 |
$650K |
$921K |
$-271K |
$-2.8M |
| Feb 2027 |
$620K |
$1.0M |
$-397K |
$-2.5M |
| Jan 2027 |
$658K |
$1.0M |
$-368K |
$-2.2M |