Income Breakdown
| TV Revenue | $725K |
| TV Placement Bonus | $373K |
| Matchday Revenue | $8K |
| Sponsorship | $862 |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $654K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $254K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.2M |
$940K |
$218K |
$1.9M |
| Oct 2027 |
$1.2M |
$2.0M |
$-716K |
$1.7M |
| Sep 2027 |
$984K |
$1.3M |
$-291K |
$2.4M |
| Aug 2027 |
$1.0M |
$906K |
$95K |
$2.7M |
| Jul 2027 |
$999K |
$1.3M |
$-283K |
$2.6M |
| Jun 2027 |
$992K |
$868K |
$123K |
$2.9M |
| May 2027 |
$1.1M |
$965K |
$115K |
$2.8M |
| Apr 2027 |
$1.0M |
$859K |
$145K |
$2.6M |
| Mar 2027 |
$931K |
$958K |
$-28K |
$2.5M |
| Feb 2027 |
$969K |
$978K |
$-9K |
$2.5M |
| Jan 2027 |
$977K |
$812K |
$165K |
$2.5M |
| Dec 2026 |
$954K |
$776K |
$177K |
$2.4M |