Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $302K |
| Matchday Revenue | $8K |
| Sponsorship | $17K |
| Merchandising | $156K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $597K |
| Staff Wages | $31K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $388K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.8M |
$1.0M |
$822K |
$15.5M |
| Oct 2027 |
$2.0M |
$1.1M |
$917K |
$14.7M |
| Sep 2027 |
$1.9M |
$1.3M |
$639K |
$13.7M |
| Aug 2027 |
$2.0M |
$1.0M |
$954K |
$13.1M |
| Jul 2027 |
$1.7M |
$947K |
$793K |
$12.1M |
| Jun 2027 |
$1.8M |
$1.0M |
$826K |
$11.7M |
| May 2027 |
$1.7M |
$1.1M |
$631K |
$10.9M |
| Apr 2027 |
$1.7M |
$936K |
$750K |
$10.3M |
| Mar 2027 |
$2.1M |
$893K |
$1.2M |
$9.5M |
| Feb 2027 |
$2.0M |
$889K |
$1.2M |
$8.4M |
| Jan 2027 |
$2.1M |
$1.0M |
$1.1M |
$7.2M |
| Dec 2026 |
$2.5M |
$770K |
$1.7M |
$6.1M |