Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $169K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $494K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $534K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.0M |
$1.8M |
$147K |
$-8.2M |
| Oct 2027 |
$2.0M |
$3.2M |
$-1.3M |
$-8.4M |
| Sep 2027 |
$2.0M |
$2.1M |
$-73K |
$-7.1M |
| Aug 2027 |
$2.5M |
$2.4M |
$116K |
$-7.0M |
| Jul 2027 |
$2.2M |
$2.6M |
$-448K |
$-7.1M |
| Jun 2027 |
$2.1M |
$2.5M |
$-446K |
$-6.7M |
| May 2027 |
$2.0M |
$2.6M |
$-576K |
$-6.2M |
| Apr 2027 |
$2.7M |
$2.3M |
$455K |
$-5.7M |
| Mar 2027 |
$2.7M |
$1.8M |
$923K |
$12.8M |
| Feb 2027 |
$7.1M |
$2.0M |
$5.1M |
$11.9M |
| Jan 2027 |
$2.8M |
$1.7M |
$1.1M |
$6.8M |
| Dec 2026 |
$3.9M |
$1.6M |
$2.3M |
$5.7M |