Income Breakdown
| TV Revenue | $718K |
| TV Placement Bonus | $166K |
| Matchday Revenue | $3K |
| Sponsorship | $1K |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $794K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$925K |
$1.0M |
$-95K |
$1.1M |
| Oct 2027 |
$1.0M |
$1.1M |
$-30K |
$1.2M |
| Sep 2027 |
$1.0M |
$1.5M |
$-416K |
$1.2M |
| Aug 2027 |
$1.1M |
$927K |
$136K |
$1.6M |
| Jul 2027 |
$1.1M |
$892K |
$169K |
$1.5M |
| Jun 2027 |
$1.1M |
$895K |
$156K |
$1.3M |
| May 2027 |
$1.2M |
$886K |
$294K |
$1.2M |
| Apr 2027 |
$1.1M |
$893K |
$167K |
$894K |
| Mar 2027 |
$1.1M |
$1.2M |
$-120K |
$727K |
| Feb 2027 |
$975K |
$973K |
$2K |
$847K |
| Jan 2027 |
$969K |
$980K |
$-12K |
$845K |
| Dec 2026 |
$996K |
$901K |
$95K |
$857K |