Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $170K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $431K |
| Staff Wages | $13K |
| Transfer Amortization | $1K |
| Debt Interest | $12K |
| Loan Fees (Out) | $510 |
| Facility Maintenance | $163K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$375K |
$620K |
$-246K |
$-2.7M |
| Nov 2027 |
$476K |
$576K |
$-101K |
$-2.4M |
| Oct 2027 |
$364K |
$641K |
$-277K |
$-2.3M |
| Sep 2027 |
$397K |
$632K |
$-234K |
$-2.0M |
| Aug 2027 |
$409K |
$546K |
$-136K |
$-1.8M |
| Jul 2027 |
$376K |
$418K |
$-42K |
$-1.7M |
| Jun 2027 |
$302K |
$433K |
$-131K |
$-1.6M |
| May 2027 |
$299K |
$559K |
$-260K |
$-1.5M |
| Apr 2027 |
$299K |
$412K |
$-113K |
$-1.2M |
| Mar 2027 |
$327K |
$413K |
$-85K |
$-1.1M |
| Feb 2027 |
$311K |
$513K |
$-202K |
$-1.0M |
| Jan 2027 |
$304K |
$504K |
$-199K |
$-818K |