Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $545K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $334K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $32K |
| Transfer Amortization | $69K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $516K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.1M |
$1.8M |
$322K |
$5.4M |
| Oct 2027 |
$2.2M |
$2.5M |
$-382K |
$5.0M |
| Sep 2027 |
$2.2M |
$1.9M |
$382K |
$5.3M |
| Aug 2027 |
$2.4M |
$2.3M |
$61K |
$5.3M |
| Jul 2027 |
$3.7M |
$2.2M |
$1.5M |
$5.2M |
| Jun 2027 |
$2.4M |
$2.2M |
$183K |
$5.9M |
| May 2027 |
$2.4M |
$2.3M |
$117K |
$5.7M |
| Apr 2027 |
$2.3M |
$2.0M |
$255K |
$5.6M |
| Mar 2027 |
$3.6M |
$2.0M |
$1.6M |
$5.3M |
| Feb 2027 |
$2.2M |
$1.7M |
$518K |
$4.5M |
| Jan 2027 |
$2.2M |
$1.8M |
$404K |
$4.0M |
| Dec 2026 |
$2.6M |
$1.7M |
$921K |
$3.5M |