Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $2K |
| Merchandising | $129K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $551K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $380K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.0M |
$957K |
$998K |
$15.8M |
| Oct 2027 |
$1.8M |
$1.1M |
$721K |
$14.8M |
| Sep 2027 |
$1.8M |
$1.2M |
$676K |
$14.1M |
| Aug 2027 |
$1.9M |
$1.3M |
$570K |
$13.4M |
| Jul 2027 |
$1.9M |
$1.2M |
$674K |
$12.9M |
| Jun 2027 |
$2.0M |
$1.3M |
$746K |
$12.2M |
| May 2027 |
$2.5M |
$1.1M |
$1.4M |
$11.5M |
| Apr 2027 |
$2.0M |
$965K |
$1.1M |
$10.0M |
| Mar 2027 |
$2.1M |
$952K |
$1.1M |
$9.0M |
| Feb 2027 |
$2.1M |
$877K |
$1.2M |
$7.8M |
| Jan 2027 |
$2.1M |
$933K |
$1.1M |
$6.7M |
| Dec 2026 |
$2.0M |
$849K |
$1.2M |
$5.5M |