Income Breakdown
| TV Revenue | $294K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $32K |
| Sponsorship | $157K |
| 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 | $1.7M |
| Staff Wages | $59K |
| Transfer Amortization | $4K |
| Debt Interest | $36K |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $567K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.7M |
$2.4M |
$-714K |
$-8.7M |
| Oct 2027 |
$1.7M |
$3.5M |
$-1.8M |
$-8.0M |
| Sep 2027 |
$1.6M |
$3.1M |
$-1.5M |
$-6.2M |
| Aug 2027 |
$2.0M |
$1.9M |
$35K |
$-4.7M |
| Jul 2027 |
$1.9M |
$1.8M |
$96K |
$-4.7M |
| Jun 2027 |
$1.9M |
$1.8M |
$45K |
$-4.8M |
| May 2027 |
$1.7M |
$3.4M |
$-1.6M |
$-4.9M |
| Apr 2027 |
$1.8M |
$2.1M |
$-302K |
$-3.2M |
| Mar 2027 |
$1.9M |
$3.3M |
$-1.4M |
$-2.9M |
| Feb 2027 |
$2.5M |
$3.0M |
$-514K |
$-1.5M |
| Jan 2027 |
$2.0M |
$2.7M |
$-724K |
$-786K |
| Dec 2026 |
$2.0M |
$2.6M |
$-541K |
$-62K |