Income Breakdown
| TV Revenue | $552K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $72K |
| Merchandising | $347K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $740K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $335K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$971K |
$1.1M |
$-154K |
$-2.3M |
| Oct 2027 |
$971K |
$1.6M |
$-616K |
$-2.1M |
| Sep 2027 |
$982K |
$1.2M |
$-219K |
$-1.5M |
| Aug 2027 |
$980K |
$1.4M |
$-388K |
$-1.3M |
| Jul 2027 |
$1.1M |
$1.6M |
$-494K |
$-919K |
| Jun 2027 |
$1.1M |
$1.4M |
$-308K |
$-425K |
| May 2027 |
$1.1M |
$1.3M |
$-215K |
$-116K |
| Apr 2027 |
$1.2M |
$1.3M |
$-133K |
$99K |
| Mar 2027 |
$1.0M |
$1.4M |
$-372K |
$232K |
| Feb 2027 |
$1.2M |
$1.6M |
$-351K |
$604K |
| Jan 2027 |
$2.6M |
$1.3M |
$1.3M |
$955K |
| Dec 2026 |
$1.3M |
$1.2M |
$101K |
$-361K |