Income Breakdown
| TV Revenue | $943K |
| TV Placement Bonus | $78K |
| Matchday Revenue | $6K |
| Sponsorship | $15K |
| Merchandising | $100K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $668K |
| Staff Wages | $28K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $317K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.2M |
$1.0M |
$131K |
$969K |
| Oct 2027 |
$1.2M |
$1.7M |
$-527K |
$829K |
| Sep 2027 |
$1.3M |
$1.3M |
$-25K |
$1.3M |
| Aug 2027 |
$1.3M |
$1.4M |
$-121K |
$1.4M |
| Jul 2027 |
$1.3M |
$1.3M |
$70K |
$1.5M |
| Jun 2027 |
$1.2M |
$1.4M |
$-128K |
$1.4M |
| May 2027 |
$1.5M |
$1.7M |
$-261K |
$1.5M |
| Apr 2027 |
$1.4M |
$1.2M |
$180K |
$1.8M |
| Mar 2027 |
$1.1M |
$1.0M |
$108K |
$1.6M |
| Feb 2027 |
$1.1M |
$918K |
$229K |
$1.5M |
| Jan 2027 |
$1.2M |
$795K |
$364K |
$1.7M |
| Dec 2026 |
$1.3M |
$851K |
$407K |
$1.3M |