Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $276K |
| Matchday Revenue | $15K |
| Sponsorship | $28K |
| Merchandising | $338K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $36K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $50K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $561K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.6M |
$1.9M |
$716K |
$10.6M |
| Oct 2027 |
$2.4M |
$2.6M |
$-172K |
$9.8M |
| Sep 2027 |
$3.3M |
$2.1M |
$1.2M |
$10.0M |
| Aug 2027 |
$2.5M |
$2.4M |
$88K |
$8.8M |
| Jul 2027 |
$2.5M |
$2.2M |
$266K |
$8.7M |
| Jun 2027 |
$2.2M |
$2.2M |
$3K |
$8.4M |
| May 2027 |
$2.7M |
$2.5M |
$157K |
$8.4M |
| Apr 2027 |
$3.4M |
$2.1M |
$1.3M |
$8.3M |
| Mar 2027 |
$2.7M |
$1.7M |
$1.0M |
$7.0M |
| Feb 2027 |
$2.7M |
$1.7M |
$935K |
$6.3M |
| Jan 2027 |
$2.7M |
$1.7M |
$976K |
$5.3M |
| Dec 2026 |
$2.7M |
$1.6M |
$1.0M |
$4.4M |