Income Breakdown
| TV Revenue | $628K |
| TV Placement Bonus | $209K |
| Matchday Revenue | $0 |
| Sponsorship | $83K |
| Merchandising | $365K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $804K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $267K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$1.1M |
$167K |
$-2.3M |
| Oct 2027 |
$1.3M |
$1.5M |
$-248K |
$-2.4M |
| Sep 2027 |
$1.3M |
$1.6M |
$-318K |
$-2.2M |
| Aug 2027 |
$1.4M |
$2.6M |
$-1.2M |
$-1.9M |
| Jul 2027 |
$1.8M |
$1.4M |
$415K |
$-689K |
| Jun 2027 |
$1.4M |
$1.5M |
$-34K |
$-1.1M |
| May 2027 |
$1.3M |
$1.3M |
$5K |
$-1.1M |
| Apr 2027 |
$1.5M |
$1.3M |
$176K |
$-1.1M |
| Mar 2027 |
$1.2M |
$1.3M |
$-32K |
$-1.3M |
| Feb 2027 |
$1.2M |
$1.3M |
$-79K |
$-1.2M |
| Jan 2027 |
$2.4M |
$1.2M |
$1.2M |
$-1.1M |
| Dec 2026 |
$1.2M |
$1.2M |
$67K |
$-2.3M |