Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $148K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $32K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $417K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $220K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.2M |
$649K |
$551K |
$4.9M |
| Oct 2027 |
$1.2M |
$659K |
$534K |
$4.4M |
| Sep 2027 |
$1.2M |
$607K |
$567K |
$3.8M |
| Aug 2027 |
$1.2M |
$565K |
$610K |
$3.3M |
| Jul 2027 |
$1.2M |
$618K |
$601K |
$2.6M |
| Jun 2027 |
$1.2M |
$603K |
$596K |
$2.0M |
| May 2027 |
$1.1M |
$714K |
$403K |
$1.5M |
| Apr 2027 |
$1.0M |
$630K |
$419K |
$1.0M |
| Mar 2027 |
$1.1M |
$605K |
$499K |
$628K |
| Feb 2027 |
$1.3M |
$547K |
$738K |
$129K |
| Jan 2027 |
$1.0M |
$588K |
$443K |
$-609K |
| Dec 2026 |
$1.1M |
$542K |
$510K |
$-1.1M |