Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $804K |
| Matchday Revenue | $31K |
| Sponsorship | $2K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $527K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $439K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.4M |
$995K |
$1.4M |
$-4.7M |
| Oct 2027 |
$1.9M |
$2.2M |
$-295K |
$-6.1M |
| Sep 2027 |
$1.9M |
$2.0M |
$-115K |
$-5.8M |
| Aug 2027 |
$3.6M |
$1.1M |
$2.4M |
$14.6M |
| Jul 2027 |
$1.9M |
$977K |
$917K |
$12.1M |
| Jun 2027 |
$2.9M |
$1.1M |
$1.7M |
$11.2M |
| May 2027 |
$1.8M |
$1.1M |
$671K |
$9.5M |
| Apr 2027 |
$1.8M |
$992K |
$807K |
$8.8M |
| Mar 2027 |
$1.8M |
$990K |
$793K |
$8.0M |
| Feb 2027 |
$2.2M |
$1.0M |
$1.2M |
$7.2M |
| Jan 2027 |
$1.8M |
$988K |
$806K |
$6.0M |
| Dec 2026 |
$1.8M |
$1.1M |
$656K |
$5.2M |