Income Breakdown
| TV Revenue | $410K |
| TV Placement Bonus | $192K |
| Matchday Revenue | $295 |
| Sponsorship | $5K |
| Merchandising | $105K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $548K |
| Staff Wages | $18K |
| Transfer Amortization | $791 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $275K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$771K |
$856K |
$-85K |
$-3.3M |
| Oct 2027 |
$738K |
$1.6M |
$-824K |
$-3.2M |
| Sep 2027 |
$750K |
$1.3M |
$-576K |
$-2.4M |
| Aug 2027 |
$2.3M |
$849K |
$1.5M |
$-1.8M |
| Jul 2027 |
$1.5M |
$816K |
$692K |
$-3.3M |
| Jun 2027 |
$929K |
$827K |
$102K |
$-4.0M |
| May 2027 |
$687K |
$918K |
$-231K |
$-4.1M |
| Apr 2027 |
$685K |
$896K |
$-210K |
$-3.8M |
| Mar 2027 |
$1.5M |
$1.4M |
$45K |
$-3.6M |
| Feb 2027 |
$698K |
$1.1M |
$-446K |
$-3.7M |
| Jan 2027 |
$718K |
$1.1M |
$-360K |
$-3.2M |
| Dec 2026 |
$692K |
$993K |
$-301K |
$-2.9M |