Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $821K |
| Matchday Revenue | $8K |
| Sponsorship | $106K |
| Merchandising | $661K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $58K |
| Transfer Amortization | $111K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $726K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.4M |
$3.4M |
$-9K |
$3.9M |
| Oct 2027 |
$3.4M |
$3.5M |
$-113K |
$3.8M |
| Sep 2027 |
$2.7M |
$3.9M |
$-1.1M |
$3.8M |
| Aug 2027 |
$2.8M |
$2.4M |
$404K |
$5.1M |
| Jul 2027 |
$2.8M |
$2.2M |
$593K |
$5.4M |
| Jun 2027 |
$3.3M |
$2.7M |
$558K |
$6.2M |
| May 2027 |
$2.8M |
$2.5M |
$331K |
$7.8M |
| Apr 2027 |
$2.8M |
$2.1M |
$756K |
$7.6M |
| Mar 2027 |
$2.9M |
$2.6M |
$282K |
$6.8M |
| Feb 2027 |
$3.1M |
$2.6M |
$452K |
$6.5M |
| Jan 2027 |
$3.0M |
$2.5M |
$501K |
$6.0M |
| Dec 2026 |
$2.9M |
$2.5M |
$433K |
$5.5M |