Income Breakdown
| TV Revenue | $552K |
| TV Placement Bonus | $217K |
| Matchday Revenue | $0 |
| Sponsorship | $77K |
| Merchandising | $352K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $717K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $383K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.2M |
$1.1M |
$51K |
$-2.3M |
| Oct 2027 |
$1.2M |
$1.6M |
$-434K |
$-2.3M |
| Sep 2027 |
$1.2M |
$1.3M |
$-124K |
$-1.9M |
| Aug 2027 |
$1.4M |
$1.3M |
$145K |
$-1.8M |
| Jul 2027 |
$1.4M |
$1.5M |
$-77K |
$-1.9M |
| Jun 2027 |
$1.1M |
$1.4M |
$-237K |
$-1.8M |
| May 2027 |
$1.1M |
$1.3M |
$-200K |
$-1.6M |
| Apr 2027 |
$1.2M |
$1.4M |
$-152K |
$-1.4M |
| Mar 2027 |
$1.2M |
$1.4M |
$-155K |
$-1.3M |
| Feb 2027 |
$1.1M |
$1.4M |
$-291K |
$-1.1M |
| Jan 2027 |
$1.5M |
$1.3M |
$276K |
$-814K |
| Dec 2026 |
$1.1M |
$1.2M |
$-126K |
$-1.1M |