Income Breakdown
| TV Revenue | $986K |
| TV Placement Bonus | $313K |
| Matchday Revenue | $49K |
| Sponsorship | $15K |
| Merchandising | $321K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $493K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.7M |
$1.6M |
$82K |
$-5.4M |
| Oct 2027 |
$1.7M |
$4.7M |
$-3.0M |
$-5.4M |
| Sep 2027 |
$1.8M |
$2.7M |
$-876K |
$-2.4M |
| Aug 2027 |
$1.6M |
$2.2M |
$-603K |
$-1.5M |
| Jul 2027 |
$1.7M |
$2.1M |
$-370K |
$-921K |
| Jun 2027 |
$1.7M |
$2.1M |
$-349K |
$-551K |
| May 2027 |
$1.6M |
$2.2M |
$-566K |
$-201K |
| Apr 2027 |
$1.6M |
$2.0M |
$-398K |
$364K |
| Mar 2027 |
$1.7M |
$1.6M |
$113K |
$762K |
| Feb 2027 |
$2.7M |
$1.7M |
$902K |
$649K |
| Jan 2027 |
$1.7M |
$1.7M |
$40K |
$-254K |
| Dec 2026 |
$2.0M |
$1.7M |
$295K |
$-294K |