Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $139K |
| Matchday Revenue | $27K |
| Sponsorship | $17K |
| Merchandising | $463K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $87K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $46K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $504K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.8M |
$1.9M |
$-118K |
$19.8M |
| Oct 2027 |
$2.0M |
$2.4M |
$-421K |
$19.9M |
| Sep 2027 |
$17.6M |
$3.2M |
$14.4M |
$20.3M |
| Aug 2027 |
$1.9M |
$1.6M |
$282K |
$5.9M |
| Jul 2027 |
$1.9M |
$2.2M |
$-272K |
$5.8M |
| Jun 2027 |
$2.3M |
$1.7M |
$595K |
$6.4M |
| May 2027 |
$1.9M |
$2.1M |
$-193K |
$5.8M |
| Apr 2027 |
$1.9M |
$1.7M |
$251K |
$6.0M |
| Mar 2027 |
$1.9M |
$1.7M |
$268K |
$5.8M |
| Feb 2027 |
$2.0M |
$2.0M |
$-34K |
$5.5M |
| Jan 2027 |
$2.0M |
$1.8M |
$260K |
$5.5M |
| Dec 2026 |
$2.1M |
$1.8M |
$220K |
$5.2M |