Income Breakdown
| TV Revenue | $132K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $14K |
| Sponsorship | $5K |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $69K |
Expense Breakdown
| Player Wages | $652K |
| Staff Wages | $9K |
| Transfer Amortization | $2K |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$282K |
$820K |
$-537K |
$-6.0M |
| Oct 2027 |
$248K |
$762K |
$-513K |
$-5.5M |
| Sep 2027 |
$214K |
$1.2M |
$-969K |
$-5.1M |
| Aug 2027 |
$207K |
$736K |
$-529K |
$-4.2M |
| Jul 2027 |
$216K |
$422K |
$-206K |
$-3.7M |
| Jun 2027 |
$211K |
$492K |
$-281K |
$-3.5M |
| May 2027 |
$215K |
$533K |
$-318K |
$-3.2M |
| Apr 2027 |
$215K |
$496K |
$-281K |
$-2.9M |
| Mar 2027 |
$215K |
$514K |
$-299K |
$-2.6M |
| Feb 2027 |
$215K |
$519K |
$-304K |
$-2.3M |
| Jan 2027 |
$225K |
$579K |
$-354K |
$-2.0M |
| Dec 2026 |
$225K |
$567K |
$-342K |
$-1.7M |