Income Breakdown
| TV Revenue | $1000K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $413K |
| Staff Wages | $20K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $192K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.1M |
$631K |
$458K |
$7.9M |
| Oct 2027 |
$1.1M |
$685K |
$457K |
$7.5M |
| Sep 2027 |
$1.1M |
$547K |
$578K |
$7.0M |
| Aug 2027 |
$1.1M |
$594K |
$533K |
$6.4M |
| Jul 2027 |
$1.2M |
$549K |
$617K |
$5.9M |
| Jun 2027 |
$1.2M |
$550K |
$603K |
$5.5M |
| May 2027 |
$1.2M |
$668K |
$570K |
$4.9M |
| Apr 2027 |
$1.1M |
$506K |
$639K |
$4.3M |
| Mar 2027 |
$1.1M |
$454K |
$695K |
$3.7M |
| Feb 2027 |
$1.3M |
$415K |
$884K |
$3.0M |
| Jan 2027 |
$1.3M |
$417K |
$911K |
$2.1M |
| Dec 2026 |
$1.4M |
$410K |
$1.0M |
$1.2M |