Income Breakdown
| TV Revenue | $155K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $0 |
| Sponsorship | $21K |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $921K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $778K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $437K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.5M |
$1.3M |
$227K |
$9.4M |
| Oct 2027 |
$1.6M |
$2.3M |
$-778K |
$9.2M |
| Sep 2027 |
$1.5M |
$1.3M |
$158K |
$10.0M |
| Aug 2027 |
$1.5M |
$1.3M |
$276K |
$9.8M |
| Jul 2027 |
$1.5M |
$1.3M |
$195K |
$9.5M |
| Jun 2027 |
$1.5M |
$1.3M |
$197K |
$9.3M |
| May 2027 |
$1.5M |
$1.2M |
$319K |
$9.1M |
| Apr 2027 |
$1.5M |
$1.2M |
$237K |
$8.8M |
| Mar 2027 |
$2.7M |
$1.3M |
$1.4M |
$8.6M |
| Feb 2027 |
$2.7M |
$1.3M |
$1.4M |
$7.2M |
| Jan 2027 |
$1.8M |
$1.1M |
$644K |
$5.8M |
| Dec 2026 |
$1.9M |
$1.2M |
$770K |
$5.1M |