Income Breakdown
| TV Revenue | $269K |
| TV Placement Bonus | $66K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $348K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $522K |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$716K |
$887K |
$-171K |
$-4.7M |
| Oct 2027 |
$752K |
$1.2M |
$-455K |
$-4.5M |
| Sep 2027 |
$789K |
$1.3M |
$-534K |
$-4.1M |
| Aug 2027 |
$816K |
$2.0M |
$-1.2M |
$-3.5M |
| Jul 2027 |
$791K |
$1.1M |
$-327K |
$-2.3M |
| Jun 2027 |
$843K |
$1.2M |
$-332K |
$-2.0M |
| May 2027 |
$799K |
$1.1M |
$-274K |
$-1.6M |
| Apr 2027 |
$843K |
$1.1M |
$-257K |
$-1.4M |
| Mar 2027 |
$845K |
$1.1M |
$-275K |
$-1.1M |
| Feb 2027 |
$830K |
$1.4M |
$-528K |
$-832K |
| Jan 2027 |
$965K |
$899K |
$66K |
$-304K |
| Dec 2026 |
$815K |
$900K |
$-84K |
$-369K |