Income Breakdown
| TV Revenue | $948K |
| TV Placement Bonus | $525K |
| Matchday Revenue | $2K |
| Sponsorship | $1K |
| Merchandising | $99K |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $635K |
| Staff Wages | $24K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $358K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.3M |
$1.0M |
$1.2M |
$10.9M |
| Oct 2027 |
$3.0M |
$2.4M |
$589K |
$9.7M |
| Sep 2027 |
$4.5M |
$1.2M |
$3.3M |
$9.1M |
| Aug 2027 |
$1.6M |
$1.1M |
$513K |
$5.8M |
| Jul 2027 |
$1.8M |
$1.2M |
$623K |
$5.3M |
| Jun 2027 |
$1.7M |
$1.1M |
$517K |
$5.1M |
| May 2027 |
$1.6M |
$1.1M |
$531K |
$4.6M |
| Apr 2027 |
$1.2M |
$1.0M |
$201K |
$4.0M |
| Mar 2027 |
$1.2M |
$857K |
$384K |
$3.8M |
| Feb 2027 |
$1.3M |
$877K |
$430K |
$3.4M |
| Jan 2027 |
$1.3M |
$944K |
$346K |
$3.0M |
| Dec 2026 |
$1.4M |
$793K |
$570K |
$2.7M |