Income Breakdown
| TV Revenue | $516K |
| TV Placement Bonus | $282K |
| Matchday Revenue | $10K |
| Sponsorship | $68K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $29K |
| Transfer Amortization | $2K |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $538K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$2.1M |
$-193K |
$-5.6M |
| Oct 2027 |
$2.0M |
$2.8M |
$-842K |
$-5.4M |
| Sep 2027 |
$1.9M |
$3.3M |
$-1.4M |
$-4.5M |
| Aug 2027 |
$2.5M |
$4.0M |
$-1.5M |
$-3.1M |
| Jul 2027 |
$2.7M |
$2.4M |
$260K |
$-1.7M |
| Jun 2027 |
$2.2M |
$2.7M |
$-442K |
$-1.8M |
| May 2027 |
$1.9M |
$3.2M |
$-1.4M |
$-1.4M |
| Apr 2027 |
$2.0M |
$2.4M |
$-373K |
$-16K |
| Mar 2027 |
$1.8M |
$2.3M |
$-467K |
$357K |
| Feb 2027 |
$1.8M |
$1.8M |
$16K |
$824K |
| Jan 2027 |
$4.1M |
$2.0M |
$2.0M |
$808K |
| Dec 2026 |
$1.8M |
$1.9M |
$-64K |
$-1.2M |