Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $282K |
Expense Breakdown
| Player Wages | $505K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$277K |
$799K |
$-522K |
$-9.5M |
| Oct 2027 |
$276K |
$2.3M |
$-2.0M |
$-9.3M |
| Sep 2027 |
$320K |
$1.1M |
$-815K |
$-7.4M |
| Aug 2027 |
$301K |
$939K |
$-638K |
$-6.7M |
| Jul 2027 |
$318K |
$1.1M |
$-796K |
$-6.1M |
| Jun 2027 |
$299K |
$1.0M |
$-749K |
$-5.3M |
| May 2027 |
$302K |
$1.2M |
$-921K |
$-4.5M |
| Apr 2027 |
$386K |
$992K |
$-606K |
$-3.6M |
| Mar 2027 |
$320K |
$765K |
$-445K |
$-3.0M |
| Feb 2027 |
$349K |
$725K |
$-375K |
$-2.6M |
| Jan 2027 |
$334K |
$724K |
$-390K |
$-2.2M |
| Dec 2026 |
$377K |
$733K |
$-357K |
$-1.8M |