Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $109K |
| Matchday Revenue | $413K |
| Sponsorship | $97K |
| Merchandising | $1.5M |
| 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 | $34K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $551K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.4M |
$2.1M |
$234K |
$1.6M |
| Oct 2027 |
$2.2M |
$2.8M |
$-581K |
$1.4M |
| Sep 2027 |
$1.9M |
$2.9M |
$-989K |
$2.0M |
| Aug 2027 |
$2.0M |
$1.7M |
$232K |
$3.1M |
| Jul 2027 |
$2.2M |
$1.8M |
$442K |
$2.9M |
| Jun 2027 |
$2.3M |
$2.0M |
$283K |
$2.5M |
| May 2027 |
$2.2M |
$3.3M |
$-1.1M |
$2.2M |
| Apr 2027 |
$2.4M |
$2.1M |
$274K |
$3.3M |
| Mar 2027 |
$2.4M |
$2.3M |
$129K |
$3.1M |
| Feb 2027 |
$2.5M |
$2.2M |
$218K |
$2.9M |
| Jan 2027 |
$2.4M |
$2.1M |
$397K |
$2.7M |
| Dec 2026 |
$2.4M |
$2.1M |
$317K |
$2.3M |