Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $339K |
| Sponsorship | $98K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $891K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $516K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.2M |
$1.5M |
$729K |
$12.3M |
| Oct 2027 |
$1.9M |
$2.2M |
$-258K |
$11.6M |
| Sep 2027 |
$1.9M |
$1.6M |
$317K |
$11.9M |
| Aug 2027 |
$1.9M |
$1.5M |
$394K |
$11.6M |
| Jul 2027 |
$2.4M |
$1.3M |
$1.1M |
$11.2M |
| Jun 2027 |
$2.3M |
$1.3M |
$929K |
$10.1M |
| May 2027 |
$2.1M |
$1.4M |
$723K |
$9.1M |
| Apr 2027 |
$2.1M |
$1.7M |
$463K |
$8.4M |
| Mar 2027 |
$2.2M |
$1.4M |
$800K |
$7.9M |
| Feb 2027 |
$2.0M |
$1.4M |
$642K |
$7.1M |
| Jan 2027 |
$2.2M |
$2.0M |
$217K |
$6.5M |
| Dec 2026 |
$2.1M |
$1.3M |
$761K |
$6.3M |