Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $1K |
| Sponsorship | $4K |
| Merchandising | $302K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $67K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $629K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $253K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$553K |
$947K |
$-393K |
$-7.5M |
| Oct 2027 |
$547K |
$2.2M |
$-1.6M |
$-7.1M |
| Sep 2027 |
$588K |
$1.4M |
$-765K |
$-5.5M |
| Aug 2027 |
$834K |
$981K |
$-147K |
$-4.7M |
| Jul 2027 |
$1.3M |
$858K |
$429K |
$-4.6M |
| Jun 2027 |
$565K |
$861K |
$-296K |
$-5.0M |
| May 2027 |
$507K |
$1.3M |
$-843K |
$-4.7M |
| Apr 2027 |
$515K |
$880K |
$-365K |
$-3.9M |
| Mar 2027 |
$541K |
$1.0M |
$-472K |
$-3.5M |
| Feb 2027 |
$641K |
$992K |
$-352K |
$-3.0M |
| Jan 2027 |
$501K |
$1.1M |
$-589K |
$-2.7M |
| Dec 2026 |
$482K |
$905K |
$-423K |
$-2.1M |