Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $651K |
| Matchday Revenue | $10K |
| Sponsorship | $15K |
| Merchandising | $344K |
| 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 | $61K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $572K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.1M |
$1.9M |
$238K |
$11.5M |
| Oct 2027 |
$2.2M |
$5.2M |
$-2.9M |
$11.3M |
| Sep 2027 |
$17.8M |
$2.8M |
$15.0M |
$14.2M |
| Aug 2027 |
$2.3M |
$2.6M |
$-281K |
$-881K |
| Jul 2027 |
$3.0M |
$2.7M |
$341K |
$-624K |
| Jun 2027 |
$2.1M |
$2.6M |
$-508K |
$-990K |
| May 2027 |
$1.9M |
$2.4M |
$-553K |
$-508K |
| Apr 2027 |
$1.5M |
$2.2M |
$-652K |
$20K |
| Mar 2027 |
$2.1M |
$2.1M |
$-1K |
$647K |
| Feb 2027 |
$2.5M |
$1.9M |
$597K |
$623K |
| Jan 2027 |
$1.6M |
$2.1M |
$-471K |
$1.2M |
| Dec 2026 |
$1.8M |
$1.9M |
$-57K |
$1.7M |