Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $184K |
| Matchday Revenue | $0 |
| Sponsorship | $24K |
| Merchandising | $285K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $15K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $816K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $508K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.4M |
$1.4M |
$1.0M |
$13.5M |
| Oct 2027 |
$2.2M |
$1.8M |
$398K |
$12.5M |
| Sep 2027 |
$2.5M |
$2.2M |
$302K |
$12.1M |
| Aug 2027 |
$2.5M |
$1.7M |
$800K |
$11.8M |
| Jul 2027 |
$2.2M |
$1.6M |
$659K |
$11.0M |
| Jun 2027 |
$2.3M |
$1.5M |
$756K |
$10.3M |
| May 2027 |
$2.2M |
$1.5M |
$721K |
$9.5M |
| Apr 2027 |
$2.2M |
$1.4M |
$808K |
$8.8M |
| Mar 2027 |
$2.2M |
$1.6M |
$673K |
$8.0M |
| Feb 2027 |
$2.2M |
$1.2M |
$979K |
$7.3M |
| Jan 2027 |
$2.2M |
$1.2M |
$986K |
$6.4M |
| Dec 2026 |
$2.2M |
$1.2M |
$958K |
$5.4M |