Income Breakdown
| TV Revenue | $563K |
| TV Placement Bonus | $62K |
| Matchday Revenue | $0 |
| Sponsorship | $69K |
| Merchandising | $603K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $408K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$1.5M |
$-193K |
$-5.7M |
| Oct 2027 |
$1.3M |
$2.1M |
$-834K |
$-5.5M |
| Sep 2027 |
$1.3M |
$1.7M |
$-388K |
$-4.7M |
| Aug 2027 |
$2.8M |
$2.2M |
$613K |
$-4.3M |
| Jul 2027 |
$2.5M |
$2.1M |
$389K |
$-4.9M |
| Jun 2027 |
$1.3M |
$2.1M |
$-795K |
$-5.3M |
| May 2027 |
$1.4M |
$2.0M |
$-680K |
$-4.5M |
| Apr 2027 |
$1.4M |
$2.0M |
$-604K |
$-3.8M |
| Mar 2027 |
$1.6M |
$2.2M |
$-561K |
$-3.2M |
| Feb 2027 |
$1.6M |
$2.7M |
$-1.1M |
$-2.7M |
| Jan 2027 |
$2.6M |
$2.0M |
$684K |
$-1.6M |
| Dec 2026 |
$1.6M |
$1.9M |
$-250K |
$-2.3M |