Income Breakdown
| TV Revenue | $515K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $0 |
| Sponsorship | $70K |
| Merchandising | $435K |
| 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 | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $355K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.0M |
$1.7M |
$-611K |
$-10.2M |
| Oct 2027 |
$1.1M |
$2.3M |
$-1.3M |
$-9.6M |
| Sep 2027 |
$1.1M |
$2.4M |
$-1.3M |
$-8.3M |
| Aug 2027 |
$1.1M |
$1.7M |
$-594K |
$-7.0M |
| Jul 2027 |
$1.3M |
$1.9M |
$-601K |
$-6.4M |
| Jun 2027 |
$1.1M |
$2.0M |
$-890K |
$-5.8M |
| May 2027 |
$1.1M |
$2.1M |
$-981K |
$-4.9M |
| Apr 2027 |
$1.2M |
$2.0M |
$-781K |
$-4.0M |
| Mar 2027 |
$1.1M |
$2.0M |
$-877K |
$-3.2M |
| Feb 2027 |
$1.4M |
$1.9M |
$-534K |
$-2.3M |
| Jan 2027 |
$2.2M |
$1.9M |
$338K |
$-1.8M |
| Dec 2026 |
$1.4M |
$1.6M |
$-164K |
$-2.1M |