Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $564K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $229K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $542K |
| Staff Wages | $34K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $369K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$947K |
$976K |
$21.1M |
| Oct 2027 |
$1.9M |
$1.0M |
$901K |
$20.1M |
| Sep 2027 |
$5.6M |
$931K |
$4.6M |
$19.2M |
| Aug 2027 |
$2.0M |
$938K |
$1.0M |
$14.6M |
| Jul 2027 |
$2.0M |
$1.2M |
$774K |
$13.5M |
| Jun 2027 |
$2.0M |
$1.3M |
$687K |
$12.7M |
| May 2027 |
$2.1M |
$1.7M |
$407K |
$12.0M |
| Apr 2027 |
$2.0M |
$1.2M |
$759K |
$11.6M |
| Mar 2027 |
$2.0M |
$920K |
$1.1M |
$10.9M |
| Feb 2027 |
$2.0M |
$825K |
$1.2M |
$9.8M |
| Jan 2027 |
$2.1M |
$763K |
$1.3M |
$8.7M |
| Dec 2026 |
$2.4M |
$790K |
$1.6M |
$7.4M |