Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $668K |
| Matchday Revenue | $57K |
| Sponsorship | $21K |
| Merchandising | $326K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $571K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.4M |
$1.7M |
$658K |
$16.5M |
| Oct 2027 |
$2.3M |
$1.9M |
$383K |
$15.8M |
| Sep 2027 |
$2.4M |
$1.6M |
$785K |
$15.4M |
| Aug 2027 |
$2.4M |
$1.7M |
$670K |
$14.7M |
| Jul 2027 |
$2.4M |
$1.7M |
$675K |
$14.0M |
| Jun 2027 |
$2.3M |
$1.7M |
$647K |
$13.3M |
| May 2027 |
$2.4M |
$1.7M |
$739K |
$12.7M |
| Apr 2027 |
$2.5M |
$1.8M |
$689K |
$11.9M |
| Mar 2027 |
$2.1M |
$1.3M |
$776K |
$11.2M |
| Feb 2027 |
$2.2M |
$1.3M |
$907K |
$10.5M |
| Jan 2027 |
$2.2M |
$1.3M |
$847K |
$9.5M |
| Dec 2026 |
$2.5M |
$1.1M |
$1.4M |
$8.7M |