Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $501K |
| Matchday Revenue | $8K |
| Sponsorship | $22K |
| Merchandising | $248K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $723K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $452 |
| Facility Maintenance | $503K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.1M |
$1.3M |
$806K |
$14.6M |
| Oct 2027 |
$2.2M |
$1.8M |
$377K |
$13.8M |
| Sep 2027 |
$2.1M |
$1.4M |
$630K |
$13.4M |
| Aug 2027 |
$2.3M |
$1.3M |
$1.0M |
$12.8M |
| Jul 2027 |
$2.1M |
$1.2M |
$875K |
$11.8M |
| Jun 2027 |
$2.2M |
$1.3M |
$963K |
$10.9M |
| May 2027 |
$2.2M |
$1.2M |
$949K |
$9.9M |
| Apr 2027 |
$1.7M |
$1.2M |
$579K |
$9.0M |
| Mar 2027 |
$1.9M |
$1.1M |
$885K |
$8.4M |
| Feb 2027 |
$1.9M |
$1.1M |
$888K |
$7.5M |
| Jan 2027 |
$2.0M |
$1.2M |
$825K |
$6.6M |
| Dec 2026 |
$2.2M |
$1.0M |
$1.2M |
$5.8M |