Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $65K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $759K |
| Staff Wages | $26K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $356K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$1.1M |
$236K |
$5.3M |
| Oct 2027 |
$1.4M |
$1.3M |
$105K |
$5.1M |
| Sep 2027 |
$1.4M |
$1.3M |
$93K |
$4.9M |
| Aug 2027 |
$1.6M |
$1.4M |
$230K |
$4.9M |
| Jul 2027 |
$1.5M |
$1.3M |
$204K |
$4.6M |
| Jun 2027 |
$1.6M |
$1.3M |
$317K |
$4.4M |
| May 2027 |
$1.6M |
$1.9M |
$-245K |
$4.1M |
| Apr 2027 |
$1.5M |
$1.2M |
$260K |
$4.4M |
| Mar 2027 |
$1.8M |
$996K |
$828K |
$4.1M |
| Feb 2027 |
$1.4M |
$989K |
$431K |
$3.5M |
| Jan 2027 |
$1.4M |
$981K |
$458K |
$3.0M |
| Dec 2026 |
$1.5M |
$1.0M |
$527K |
$2.6M |