Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $43K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $258K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $193K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$244K |
$477K |
$-232K |
$-2.8M |
| Oct 2027 |
$250K |
$767K |
$-517K |
$-2.6M |
| Sep 2027 |
$242K |
$577K |
$-335K |
$-2.1M |
| Aug 2027 |
$218K |
$570K |
$-351K |
$-1.7M |
| Jul 2027 |
$225K |
$603K |
$-378K |
$-1.4M |
| Jun 2027 |
$258K |
$556K |
$-298K |
$-1.0M |
| May 2027 |
$250K |
$574K |
$-324K |
$-715K |
| Apr 2027 |
$340K |
$581K |
$-241K |
$-391K |
| Mar 2027 |
$264K |
$540K |
$-276K |
$-150K |
| Feb 2027 |
$264K |
$537K |
$-273K |
$126K |
| Jan 2027 |
$268K |
$551K |
$-283K |
$399K |
| Dec 2026 |
$315K |
$327K |
$-12K |
$682K |