Income Breakdown
| TV Revenue | $144K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $547 |
| Sponsorship | $2K |
| Merchandising | $21K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $160K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$214K |
$269K |
$-56K |
$-830K |
| Oct 2027 |
$221K |
$411K |
$-190K |
$-774K |
| Sep 2027 |
$218K |
$336K |
$-118K |
$-585K |
| Aug 2027 |
$233K |
$309K |
$-76K |
$-467K |
| Jul 2027 |
$228K |
$335K |
$-108K |
$-391K |
| Jun 2027 |
$217K |
$306K |
$-89K |
$-284K |
| May 2027 |
$219K |
$400K |
$-181K |
$-195K |
| Apr 2027 |
$180K |
$315K |
$-135K |
$-14K |
| Mar 2027 |
$258K |
$283K |
$-25K |
$122K |
| Feb 2027 |
$219K |
$343K |
$-124K |
$147K |
| Jan 2027 |
$221K |
$241K |
$-19K |
$271K |
| Dec 2026 |
$253K |
$252K |
$2K |
$290K |