Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $346K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $59K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $622K |
| Staff Wages | $24K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$983K |
$438K |
$5.2M |
| Oct 2027 |
$1.3M |
$827K |
$459K |
$4.8M |
| Sep 2027 |
$1.3M |
$909K |
$359K |
$4.3M |
| Aug 2027 |
$1.3M |
$698K |
$590K |
$3.9M |
| Jul 2027 |
$1.3M |
$890K |
$433K |
$3.7M |
| Jun 2027 |
$1.3M |
$757K |
$529K |
$3.3M |
| May 2027 |
$1.2M |
$1.5M |
$-215K |
$2.8M |
| Apr 2027 |
$1.3M |
$841K |
$435K |
$3.0M |
| Mar 2027 |
$1.3M |
$948K |
$341K |
$2.5M |
| Feb 2027 |
$1.3M |
$1.1M |
$228K |
$2.2M |
| Jan 2027 |
$1.3M |
$924K |
$409K |
$2.4M |
| Dec 2026 |
$1.4M |
$915K |
$466K |
$2.0M |