Income Breakdown
| TV Revenue | $703K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $17K |
| Sponsorship | $7K |
| Merchandising | $53K |
| 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 | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$861K |
$1.0M |
$-157K |
$-2.0M |
| Oct 2027 |
$880K |
$1.3M |
$-385K |
$-1.8M |
| Sep 2027 |
$1.0M |
$1.5M |
$-539K |
$-1.5M |
| Aug 2027 |
$1.9M |
$1.3M |
$640K |
$-917K |
| Jul 2027 |
$1.9M |
$1.3M |
$622K |
$-1.6M |
| Jun 2027 |
$877K |
$1.4M |
$-498K |
$-2.2M |
| May 2027 |
$889K |
$1.4M |
$-525K |
$-1.7M |
| Apr 2027 |
$821K |
$1.3M |
$-468K |
$-1.2M |
| Mar 2027 |
$892K |
$1.3M |
$-440K |
$-686K |
| Feb 2027 |
$838K |
$1.2M |
$-361K |
$-246K |
| Jan 2027 |
$1.1M |
$1.2M |
$-169K |
$115K |
| Dec 2026 |
$837K |
$1.2M |
$-353K |
$284K |