Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $390K |
| Matchday Revenue | $0 |
| Sponsorship | $21K |
| Merchandising | $230K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $513K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $451K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$999K |
$918K |
$12.6M |
| Oct 2027 |
$2.0M |
$1.3M |
$641K |
$11.7M |
| Sep 2027 |
$2.0M |
$1.2M |
$775K |
$11.0M |
| Aug 2027 |
$2.2M |
$1.3M |
$947K |
$10.2M |
| Jul 2027 |
$2.8M |
$1.1M |
$1.6M |
$9.3M |
| Jun 2027 |
$2.0M |
$1.2M |
$816K |
$7.7M |
| May 2027 |
$2.3M |
$1.3M |
$1.0M |
$6.9M |
| Apr 2027 |
$1.9M |
$1.1M |
$841K |
$5.8M |
| Mar 2027 |
$2.2M |
$982K |
$1.2M |
$10.8M |
| Feb 2027 |
$2.2M |
$980K |
$1.2M |
$9.6M |
| Jan 2027 |
$2.2M |
$1.1M |
$1.1M |
$8.4M |
| Dec 2026 |
$2.8M |
$975K |
$1.9M |
$7.2M |