Income Breakdown
| TV Revenue | $940K |
| TV Placement Bonus | $393K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $369K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $303K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$696K |
$715K |
$7.5M |
| Oct 2027 |
$1.4M |
$1.2M |
$162K |
$6.7M |
| Sep 2027 |
$1.4M |
$819K |
$583K |
$6.6M |
| Aug 2027 |
$1.4M |
$786K |
$626K |
$6.0M |
| Jul 2027 |
$1.5M |
$860K |
$668K |
$5.4M |
| Jun 2027 |
$1.5M |
$844K |
$690K |
$4.7M |
| May 2027 |
$1.3M |
$796K |
$498K |
$4.0M |
| Apr 2027 |
$1.4M |
$786K |
$632K |
$3.5M |
| Mar 2027 |
$1.4M |
$590K |
$824K |
$6.6M |
| Feb 2027 |
$1.6M |
$615K |
$968K |
$5.8M |
| Jan 2027 |
$1.5M |
$655K |
$820K |
$4.8M |
| Dec 2026 |
$1.6M |
$602K |
$1.0M |
$4.0M |