Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $395K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $464K |
| Staff Wages | $20K |
| Transfer Amortization | $291 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$765K |
$675K |
$9.0M |
| Oct 2027 |
$1.5M |
$681K |
$822K |
$8.4M |
| Sep 2027 |
$1.5M |
$671K |
$825K |
$7.5M |
| Aug 2027 |
$1.5M |
$810K |
$672K |
$6.7M |
| Jul 2027 |
$1.6M |
$705K |
$895K |
$6.1M |
| Jun 2027 |
$1.5M |
$793K |
$685K |
$5.2M |
| May 2027 |
$1.5M |
$1.1M |
$395K |
$4.5M |
| Apr 2027 |
$1.5M |
$759K |
$711K |
$4.1M |
| Mar 2027 |
$1.5M |
$716K |
$746K |
$3.4M |
| Feb 2027 |
$1.4M |
$900K |
$527K |
$2.6M |
| Jan 2027 |
$1.4M |
$656K |
$734K |
$2.1M |
| Dec 2026 |
$1.5M |
$587K |
$890K |
$1.4M |