Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $1K |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $452 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $271K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $255K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.2M |
$547K |
$702K |
$5.8M |
| Oct 2027 |
$1.3M |
$970K |
$302K |
$5.1M |
| Sep 2027 |
$1.3M |
$588K |
$675K |
$4.8M |
| Aug 2027 |
$1.3M |
$515K |
$758K |
$4.1M |
| Jul 2027 |
$1.3M |
$516K |
$742K |
$3.3M |
| Jun 2027 |
$1.3M |
$558K |
$711K |
$2.6M |
| May 2027 |
$1.3M |
$578K |
$761K |
$1.9M |
| Apr 2027 |
$1.6M |
$564K |
$1.0M |
$1.1M |
| Mar 2027 |
$292K |
$351K |
$-59K |
$115K |
| Feb 2027 |
$292K |
$356K |
$-64K |
$174K |
| Jan 2027 |
$281K |
$359K |
$-78K |
$238K |
| Dec 2026 |
$357K |
$331K |
$26K |
$316K |