Income Breakdown
| TV Revenue | $467K |
| TV Placement Bonus | $138K |
| Matchday Revenue | $109K |
| Sponsorship | $5K |
| Merchandising | $282K |
| Domestic Cup Prize | $74K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $26K |
| Transfer Amortization | $1K |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $291K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.1M |
$1.8M |
$-729K |
$-3.4M |
| Oct 2027 |
$1.1M |
$2.6M |
$-1.5M |
$-2.7M |
| Sep 2027 |
$1.1M |
$3.4M |
$-2.3M |
$-1.2M |
| Aug 2027 |
$880K |
$1.7M |
$-795K |
$1.2M |
| Jul 2027 |
$1.2M |
$1.5M |
$-213K |
$2.0M |
| Jun 2027 |
$882K |
$1.5M |
$-579K |
$2.2M |
| May 2027 |
$902K |
$1.7M |
$-783K |
$2.8M |
| Apr 2027 |
$868K |
$1.6M |
$-717K |
$3.5M |
| Mar 2027 |
$1.0M |
$1.7M |
$-629K |
$4.3M |
| Feb 2027 |
$956K |
$1.7M |
$-775K |
$4.9M |
| Jan 2027 |
$986K |
$1.9M |
$-932K |
$5.7M |
| Dec 2026 |
$1.1M |
$1.7M |
$-625K |
$6.6M |