Income Breakdown
| TV Revenue | $744K |
| TV Placement Bonus | $415K |
| Matchday Revenue | $6K |
| Sponsorship | $8K |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $655K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $299K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.3M |
$979K |
$310K |
$21.4M |
| Oct 2027 |
$1.1M |
$1.0M |
$90K |
$21.1M |
| Sep 2027 |
$17.0M |
$1.3M |
$15.7M |
$21.0M |
| Aug 2027 |
$1.3M |
$948K |
$389K |
$5.3M |
| Jul 2027 |
$1.3M |
$1.0M |
$314K |
$4.9M |
| Jun 2027 |
$1.3M |
$945K |
$373K |
$4.6M |
| May 2027 |
$1.5M |
$987K |
$520K |
$4.2M |
| Apr 2027 |
$1.5M |
$894K |
$592K |
$3.7M |
| Mar 2027 |
$1.3M |
$908K |
$379K |
$3.1M |
| Feb 2027 |
$1.4M |
$885K |
$494K |
$2.7M |
| Jan 2027 |
$1.3M |
$836K |
$429K |
$2.2M |
| Dec 2026 |
$1.2M |
$823K |
$426K |
$1.8M |