Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $477K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $197K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $994K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$1.5M |
$443K |
$7.1M |
| Oct 2027 |
$2.0M |
$3.0M |
$-994K |
$6.6M |
| Sep 2027 |
$2.3M |
$1.7M |
$663K |
$7.6M |
| Aug 2027 |
$2.1M |
$2.2M |
$-103K |
$7.0M |
| Jul 2027 |
$2.2M |
$2.0M |
$194K |
$7.1M |
| Jun 2027 |
$2.3M |
$1.8M |
$450K |
$6.9M |
| May 2027 |
$2.0M |
$2.1M |
$-159K |
$6.4M |
| Apr 2027 |
$2.1M |
$1.6M |
$462K |
$6.6M |
| Mar 2027 |
$2.0M |
$1.5M |
$511K |
$6.1M |
| Feb 2027 |
$2.0M |
$1.3M |
$738K |
$5.6M |
| Jan 2027 |
$2.0M |
$1.2M |
$850K |
$4.9M |
| Dec 2026 |
$2.3M |
$1.1M |
$1.2M |
$4.0M |