Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $204K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $154K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $728K |
| Staff Wages | $31K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $384K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.6M |
$1.2M |
$441K |
$6.3M |
| Oct 2027 |
$1.6M |
$1.9M |
$-254K |
$5.8M |
| Sep 2027 |
$1.7M |
$1.2M |
$449K |
$6.1M |
| Aug 2027 |
$2.0M |
$1.5M |
$467K |
$5.6M |
| Jul 2027 |
$2.1M |
$1.5M |
$590K |
$5.1M |
| Jun 2027 |
$1.9M |
$1.7M |
$233K |
$4.5M |
| May 2027 |
$2.1M |
$1.4M |
$711K |
$4.3M |
| Apr 2027 |
$1.5M |
$1.2M |
$217K |
$3.6M |
| Mar 2027 |
$1.4M |
$1.2M |
$221K |
$3.4M |
| Feb 2027 |
$1.4M |
$942K |
$467K |
$3.1M |
| Jan 2027 |
$1.4M |
$923K |
$500K |
$2.6M |
| Dec 2026 |
$1.5M |
$981K |
$509K |
$2.1M |