Income Breakdown
| TV Revenue | $447K |
| TV Placement Bonus | $211K |
| Matchday Revenue | $47K |
| Sponsorship | $212K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $149K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $71K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $697K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.7M |
$2.7M |
$-54K |
$7.1M |
| Oct 2027 |
$2.6M |
$3.5M |
$-922K |
$7.2M |
| Sep 2027 |
$2.8M |
$2.5M |
$345K |
$8.0M |
| Aug 2027 |
$2.9M |
$2.6M |
$352K |
$7.7M |
| Jul 2027 |
$3.9M |
$2.6M |
$1.4M |
$8.0M |
| Jun 2027 |
$2.5M |
$2.0M |
$424K |
$7.4M |
| May 2027 |
$2.5M |
$2.0M |
$420K |
$6.9M |
| Apr 2027 |
$2.4M |
$2.1M |
$390K |
$6.5M |
| Mar 2027 |
$2.5M |
$2.2M |
$240K |
$6.1M |
| Feb 2027 |
$2.7M |
$2.4M |
$274K |
$5.9M |
| Jan 2027 |
$2.6M |
$2.3M |
$339K |
$5.6M |
| Dec 2026 |
$2.6M |
$1.9M |
$695K |
$5.3M |