Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $83K |
| Matchday Revenue | $20K |
| Sponsorship | $121K |
| Merchandising | $839K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $56K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $683K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.9M |
$3.6M |
$-626K |
$10.6M |
| Oct 2027 |
$3.2M |
$4.9M |
$-1.7M |
$11.2M |
| Sep 2027 |
$3.1M |
$2.9M |
$169K |
$12.8M |
| Aug 2027 |
$5.0M |
$2.6M |
$2.3M |
$12.5M |
| Jul 2027 |
$3.0M |
$2.6M |
$450K |
$10.4M |
| Jun 2027 |
$3.6M |
$2.7M |
$950K |
$10.7M |
| May 2027 |
$3.1M |
$3.6M |
$-504K |
$9.7M |
| Apr 2027 |
$3.2M |
$2.9M |
$331K |
$10.1M |
| Mar 2027 |
$3.4M |
$3.5M |
$-93K |
$9.8M |
| Feb 2027 |
$5.7M |
$4.7M |
$1.1M |
$9.8M |
| Jan 2027 |
$3.5M |
$3.2M |
$282K |
$10.2M |
| Dec 2026 |
$3.5M |
$3.0M |
$557K |
$9.9M |