Income Breakdown
| TV Revenue | $626K |
| TV Placement Bonus | $329K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $340K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $957K |
| Staff Wages | $22K |
| Transfer Amortization | $4K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $330K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$1.3M |
$-25K |
$-3.2M |
| Oct 2027 |
$1.3M |
$1.7M |
$-371K |
$-3.1M |
| Sep 2027 |
$1.4M |
$2.2M |
$-776K |
$-2.8M |
| Aug 2027 |
$1.6M |
$3.1M |
$-1.5M |
$-2.0M |
| Jul 2027 |
$1.3M |
$1.6M |
$-289K |
$-319K |
| Jun 2027 |
$1.4M |
$1.6M |
$-256K |
$-29K |
| May 2027 |
$1.4M |
$1.6M |
$-121K |
$227K |
| Apr 2027 |
$1.4M |
$1.6M |
$-239K |
$348K |
| Mar 2027 |
$1.3M |
$1.5M |
$-127K |
$588K |
| Feb 2027 |
$1.2M |
$1.5M |
$-234K |
$714K |
| Jan 2027 |
$3.8M |
$1.4M |
$2.4M |
$948K |
| Dec 2026 |
$1.2M |
$1.3M |
$-31K |
$-1.4M |