Income Breakdown
| TV Revenue | $732K |
| TV Placement Bonus | $249K |
| Matchday Revenue | $5K |
| Sponsorship | $804 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $934K |
| Staff Wages | $27K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $255K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.1M |
$1.2M |
$-164K |
$3.3M |
| Oct 2027 |
$1.2M |
$1.6M |
$-446K |
$3.4M |
| Sep 2027 |
$1.2M |
$1.4M |
$-222K |
$3.9M |
| Aug 2027 |
$1.2M |
$899K |
$296K |
$4.1M |
| Jul 2027 |
$1.2M |
$947K |
$244K |
$3.8M |
| Jun 2027 |
$1.2M |
$897K |
$283K |
$3.5M |
| May 2027 |
$1.4M |
$1.5M |
$-115K |
$3.3M |
| Apr 2027 |
$1.2M |
$929K |
$264K |
$3.4M |
| Mar 2027 |
$1.3M |
$908K |
$344K |
$3.1M |
| Feb 2027 |
$1.4M |
$1.0M |
$347K |
$2.8M |
| Jan 2027 |
$1.1M |
$1.0M |
$69K |
$2.5M |
| Dec 2026 |
$1.1M |
$965K |
$96K |
$2.4M |