Income Breakdown
| TV Revenue | $744K |
| TV Placement Bonus | $456K |
| Matchday Revenue | $7K |
| Sponsorship | $8K |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $905K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$1.2M |
$117K |
$2.9M |
| Oct 2027 |
$1.2M |
$1.7M |
$-458K |
$2.8M |
| Sep 2027 |
$1.3M |
$1.4M |
$-130K |
$3.3M |
| Aug 2027 |
$1.3M |
$1.3M |
$48K |
$3.4M |
| Jul 2027 |
$1.3M |
$1.1M |
$172K |
$3.4M |
| Jun 2027 |
$1.3M |
$1.1M |
$173K |
$3.2M |
| May 2027 |
$1.9M |
$1.5M |
$378K |
$3.0M |
| Apr 2027 |
$1.5M |
$991K |
$483K |
$2.6M |
| Mar 2027 |
$1.2M |
$1.1M |
$98K |
$2.2M |
| Feb 2027 |
$1.3M |
$1.1M |
$139K |
$2.1M |
| Jan 2027 |
$1.2M |
$943K |
$301K |
$1.9M |
| Dec 2026 |
$1.2M |
$914K |
$240K |
$1.6M |