Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $459K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $467K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $48K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $567K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.0M |
$1.8M |
$176K |
$11.5M |
| Oct 2027 |
$1.9M |
$2.6M |
$-659K |
$11.4M |
| Sep 2027 |
$2.3M |
$1.9M |
$448K |
$12.0M |
| Aug 2027 |
$2.1M |
$1.9M |
$250K |
$11.6M |
| Jul 2027 |
$2.7M |
$2.1M |
$532K |
$11.3M |
| Jun 2027 |
$2.1M |
$1.6M |
$502K |
$10.8M |
| May 2027 |
$1.7M |
$1.6M |
$155K |
$10.3M |
| Apr 2027 |
$2.2M |
$1.5M |
$656K |
$10.1M |
| Mar 2027 |
$2.1M |
$1.4M |
$686K |
$9.4M |
| Feb 2027 |
$3.0M |
$1.3M |
$1.6M |
$8.7M |
| Jan 2027 |
$2.2M |
$1.1M |
$1.1M |
$7.4M |
| Dec 2026 |
$2.8M |
$1.2M |
$1.6M |
$6.3M |