Income Breakdown
| TV Revenue | $947K |
| TV Placement Bonus | $328K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $96K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $484K |
| Staff Wages | $26K |
| Transfer Amortization | $3K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$848K |
$523K |
$-488K |
| Oct 2027 |
$1.4M |
$1.3M |
$96K |
$-1.0M |
| Sep 2027 |
$1.4M |
$749K |
$610K |
$-1.1M |
| Aug 2027 |
$1.4M |
$826K |
$541K |
$-1.7M |
| Jul 2027 |
$1.5M |
$960K |
$501K |
$-2.3M |
| Jun 2027 |
$1.6M |
$972K |
$620K |
$-2.8M |
| May 2027 |
$1.6M |
$1.1M |
$433K |
$-3.4M |
| Apr 2027 |
$1.6M |
$926K |
$713K |
$-3.8M |
| Mar 2027 |
$1.6M |
$752K |
$819K |
$6.9M |
| Feb 2027 |
$1.6M |
$725K |
$876K |
$6.1M |
| Jan 2027 |
$1.6M |
$699K |
$939K |
$5.3M |
| Dec 2026 |
$1.9M |
$747K |
$1.1M |
$4.4M |