Income Breakdown
| TV Revenue | $406K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $2K |
| Sponsorship | $5K |
| Merchandising | $69K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $497K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $159K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$535K |
$705K |
$-170K |
$-6.7M |
| Oct 2027 |
$483K |
$2.2M |
$-1.8M |
$-6.5M |
| Sep 2027 |
$615K |
$1.2M |
$-596K |
$-4.8M |
| Aug 2027 |
$522K |
$708K |
$-186K |
$-4.2M |
| Jul 2027 |
$493K |
$655K |
$-162K |
$-4.0M |
| Jun 2027 |
$577K |
$697K |
$-120K |
$-3.8M |
| May 2027 |
$499K |
$917K |
$-418K |
$-3.7M |
| Apr 2027 |
$533K |
$728K |
$-196K |
$-3.3M |
| Mar 2027 |
$562K |
$1.5M |
$-902K |
$-3.1M |
| Feb 2027 |
$596K |
$1.2M |
$-594K |
$-2.2M |
| Jan 2027 |
$571K |
$770K |
$-199K |
$-1.6M |
| Dec 2026 |
$566K |
$776K |
$-210K |
$-1.4M |