Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $531K |
| Matchday Revenue | $5K |
| Sponsorship | $10K |
| Merchandising | $169K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $714K |
| Staff Wages | $28K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $447K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$1.8M |
$1.2M |
$555K |
$13.9M |
| Nov 2027 |
$1.8M |
$1.0M |
$807K |
$13.4M |
| Oct 2027 |
$1.8M |
$957K |
$884K |
$12.5M |
| Sep 2027 |
$2.0M |
$922K |
$1.1M |
$11.6M |
| Aug 2027 |
$1.8M |
$884K |
$945K |
$11.0M |
| Jul 2027 |
$1.9M |
$894K |
$969K |
$10.0M |
| Jun 2027 |
$1.8M |
$867K |
$965K |
$9.1M |
| May 2027 |
$2.0M |
$1.1M |
$971K |
$8.1M |
| Apr 2027 |
$1.8M |
$820K |
$949K |
$7.1M |
| Mar 2027 |
$1.8M |
$805K |
$945K |
$6.2M |
| Feb 2027 |
$1.7M |
$908K |
$826K |
$5.2M |
| Jan 2027 |
$1.8M |
$863K |
$905K |
$4.4M |