Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $273K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $131K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $596K |
| Staff Wages | $42K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $400K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.6M |
$1.0M |
$587K |
$9.3M |
| Oct 2027 |
$1.6M |
$2.0M |
$-358K |
$8.7M |
| Sep 2027 |
$1.7M |
$1.1M |
$618K |
$9.0M |
| Aug 2027 |
$1.6M |
$1.2M |
$377K |
$8.4M |
| Jul 2027 |
$1.9M |
$1.2M |
$712K |
$8.0M |
| Jun 2027 |
$1.6M |
$1.3M |
$352K |
$7.3M |
| May 2027 |
$1.7M |
$1.2M |
$458K |
$7.0M |
| Apr 2027 |
$1.9M |
$1.2M |
$706K |
$6.5M |
| Mar 2027 |
$1.9M |
$986K |
$879K |
$5.8M |
| Feb 2027 |
$1.8M |
$1.0M |
$808K |
$5.1M |
| Jan 2027 |
$1.9M |
$1.2M |
$638K |
$4.3M |
| Dec 2026 |
$2.1M |
$981K |
$1.1M |
$3.7M |