Income Breakdown
| TV Revenue | $629K |
| TV Placement Bonus | $149K |
| Matchday Revenue | $0 |
| Sponsorship | $79K |
| Merchandising | $400K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $849K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $269K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$1.2M |
$104K |
$-694K |
| Oct 2027 |
$1.3M |
$1.4M |
$-140K |
$-798K |
| Sep 2027 |
$1.3M |
$1.3M |
$58K |
$-658K |
| Aug 2027 |
$1.5M |
$2.4M |
$-895K |
$-716K |
| Jul 2027 |
$1.5M |
$1.5M |
$-5K |
$179K |
| Jun 2027 |
$1.3M |
$1.5M |
$-185K |
$183K |
| May 2027 |
$1.4M |
$1.5M |
$-170K |
$369K |
| Apr 2027 |
$1.5M |
$1.4M |
$81K |
$539K |
| Mar 2027 |
$1.4M |
$1.4M |
$2K |
$458K |
| Feb 2027 |
$1.3M |
$1.4M |
$-75K |
$1.8M |
| Jan 2027 |
$1.9M |
$1.2M |
$690K |
$1.8M |
| Dec 2026 |
$1.4M |
$1.1M |
$229K |
$1.1M |