Income Breakdown
| TV Revenue | $462K |
| TV Placement Bonus | $34K |
| Matchday Revenue | $23K |
| Sponsorship | $5K |
| Merchandising | $256K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $593K |
| Staff Wages | $26K |
| Transfer Amortization | $3K |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $262K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$787K |
$886K |
$-98K |
$-347K |
| Nov 2027 |
$824K |
$888K |
$-64K |
$-252K |
| Oct 2027 |
$840K |
$961K |
$-121K |
$-191K |
| Sep 2027 |
$875K |
$1.6M |
$-697K |
$-73K |
| Aug 2027 |
$771K |
$880K |
$-109K |
$621K |
| Jul 2027 |
$953K |
$835K |
$117K |
$780K |
| Jun 2027 |
$776K |
$844K |
$-67K |
$763K |
| May 2027 |
$788K |
$867K |
$-78K |
$830K |
| Apr 2027 |
$807K |
$875K |
$-67K |
$909K |
| Mar 2027 |
$846K |
$954K |
$-107K |
$976K |
| Feb 2027 |
$882K |
$923K |
$-42K |
$1.1M |
| Jan 2027 |
$869K |
$899K |
$-30K |
$1.1M |