Income Breakdown
| TV Revenue | $955K |
| TV Placement Bonus | $392K |
| Matchday Revenue | $16K |
| Sponsorship | $16K |
| Merchandising | $146K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $382K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.5M |
$1.5M |
$79K |
$-1.6M |
| Oct 2027 |
$1.5M |
$2.7M |
$-1.1M |
$-1.6M |
| Sep 2027 |
$1.5M |
$1.9M |
$-366K |
$-525K |
| Aug 2027 |
$1.5M |
$1.6M |
$-100K |
$-159K |
| Jul 2027 |
$1.5M |
$1.5M |
$-9K |
$-59K |
| Jun 2027 |
$1.5M |
$1.7M |
$-209K |
$-50K |
| May 2027 |
$1.6M |
$1.8M |
$-190K |
$159K |
| Apr 2027 |
$1.6M |
$1.6M |
$39K |
$349K |
| Mar 2027 |
$1.4M |
$1.2M |
$198K |
$310K |
| Feb 2027 |
$1.7M |
$1.3M |
$489K |
$112K |
| Jan 2027 |
$1.4M |
$1.4M |
$31K |
$-377K |
| Dec 2026 |
$1.6M |
$1.2M |
$325K |
$-408K |