Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $72K |
| Matchday Revenue | $8K |
| Sponsorship | $17K |
| Merchandising | $387K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $50K |
| Transfer Amortization | $46K |
| Debt Interest | $24K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $481K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.6M |
$2.8M |
$-1.3M |
$-5.3M |
| Oct 2027 |
$1.6M |
$4.3M |
$-2.7M |
$-4.1M |
| Sep 2027 |
$1.6M |
$2.7M |
$-1.1M |
$-1.4M |
| Aug 2027 |
$2.0M |
$2.6M |
$-595K |
$230K |
| Jul 2027 |
$1.6M |
$2.7M |
$-1.0M |
$1.3M |
| Jun 2027 |
$1.9M |
$2.8M |
$-903K |
$3.1M |
| May 2027 |
$2.0M |
$2.9M |
$-898K |
$4.0M |
| Apr 2027 |
$2.2M |
$2.3M |
$-132K |
$4.9M |
| Mar 2027 |
$2.1M |
$1.8M |
$377K |
$5.0M |
| Feb 2027 |
$2.2M |
$1.7M |
$421K |
$4.6M |
| Jan 2027 |
$2.1M |
$1.8M |
$298K |
$4.2M |
| Dec 2026 |
$2.7M |
$1.4M |
$1.3M |
$3.9M |