Income Breakdown
| TV Revenue | $640K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $628 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $612K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $182K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$750K |
$825K |
$-75K |
$-4.0M |
| Oct 2027 |
$748K |
$1.4M |
$-614K |
$-4.0M |
| Sep 2027 |
$756K |
$980K |
$-224K |
$-3.3M |
| Aug 2027 |
$793K |
$2.6M |
$-1.8M |
$-3.1M |
| Jul 2027 |
$2.5M |
$1.1M |
$1.3M |
$-1.3M |
| Jun 2027 |
$864K |
$1.1M |
$-261K |
$-2.7M |
| May 2027 |
$781K |
$1.3M |
$-471K |
$-2.4M |
| Apr 2027 |
$1.0M |
$1.1M |
$-72K |
$-1.9M |
| Mar 2027 |
$965K |
$1.0M |
$-63K |
$-1.9M |
| Feb 2027 |
$839K |
$1.1M |
$-305K |
$-1.8M |
| Jan 2027 |
$1.1M |
$868K |
$211K |
$-1.5M |
| Dec 2026 |
$859K |
$870K |
$-11K |
$-1.7M |