Income Breakdown
| TV Revenue | $690K |
| TV Placement Bonus | $262K |
| Matchday Revenue | $51K |
| Sponsorship | $89K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $336K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $58K |
| Transfer Amortization | $97K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $710K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.6M |
$3.5M |
$79K |
$4.5M |
| Oct 2027 |
$3.4M |
$4.8M |
$-1.4M |
$4.3M |
| Sep 2027 |
$3.3M |
$3.8M |
$-469K |
$5.6M |
| Aug 2027 |
$3.1M |
$3.0M |
$126K |
$6.0M |
| Jul 2027 |
$3.2M |
$3.7M |
$-461K |
$6.3M |
| Jun 2027 |
$3.9M |
$2.5M |
$1.4M |
$7.7M |
| May 2027 |
$3.5M |
$4.4M |
$-923K |
$6.3M |
| Apr 2027 |
$3.5M |
$2.7M |
$837K |
$7.2M |
| Mar 2027 |
$3.6M |
$3.0M |
$672K |
$6.3M |
| Feb 2027 |
$3.6M |
$3.8M |
$-220K |
$5.6M |
| Jan 2027 |
$3.5M |
$3.0M |
$543K |
$5.7M |
| Dec 2026 |
$3.7M |
$2.7M |
$960K |
$5.1M |