Income Breakdown
| TV Revenue | $564K |
| TV Placement Bonus | $248K |
| Matchday Revenue | $0 |
| Sponsorship | $75K |
| Merchandising | $628K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $945K |
| Staff Wages | $32K |
| Transfer Amortization | $16K |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $458K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.5M |
$1.5M |
$45K |
$-4.4M |
| Oct 2027 |
$1.5M |
$2.5M |
$-968K |
$-4.5M |
| Sep 2027 |
$1.5M |
$1.6M |
$-101K |
$-3.5M |
| Aug 2027 |
$2.2M |
$2.2M |
$-21K |
$-3.4M |
| Jul 2027 |
$3.3M |
$2.1M |
$1.2M |
$-3.4M |
| Jun 2027 |
$1.5M |
$2.2M |
$-689K |
$-3.8M |
| May 2027 |
$1.6M |
$2.1M |
$-508K |
$-3.1M |
| Apr 2027 |
$1.6M |
$2.0M |
$-401K |
$-2.6M |
| Mar 2027 |
$1.4M |
$2.3M |
$-833K |
$-2.2M |
| Feb 2027 |
$1.3M |
$1.9M |
$-637K |
$-1.4M |
| Jan 2027 |
$4.9M |
$1.7M |
$3.2M |
$-766K |
| Dec 2026 |
$1.3M |
$1.7M |
$-445K |
$-4.0M |