Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $526K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$844K |
$473K |
$-1.2M |
| Oct 2027 |
$1.3M |
$1.7M |
$-364K |
$-1.6M |
| Sep 2027 |
$1.3M |
$1.0M |
$319K |
$-1.2M |
| Aug 2027 |
$1.4M |
$1.0M |
$321K |
$-1.6M |
| Jul 2027 |
$1.4M |
$1.2M |
$150K |
$-1.8M |
| Jun 2027 |
$1.4M |
$1.3M |
$154K |
$-2.0M |
| May 2027 |
$1.5M |
$2.0M |
$-472K |
$-2.1M |
| Apr 2027 |
$1.8M |
$1.1M |
$671K |
$-1.6M |
| Mar 2027 |
$353K |
$967K |
$-615K |
$-2.3M |
| Feb 2027 |
$360K |
$885K |
$-525K |
$-1.7M |
| Jan 2027 |
$340K |
$673K |
$-333K |
$-1.2M |
| Dec 2026 |
$425K |
$650K |
$-224K |
$-847K |