Income Breakdown
| TV Revenue | $487K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $93K |
| Sponsorship | $254K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $293K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $63K |
| Transfer Amortization | $44K |
| Debt Interest | $82 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $608K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.9M |
$2.3M |
$543K |
$-169K |
| Oct 2027 |
$2.8M |
$4.3M |
$-1.5M |
$-756K |
| Sep 2027 |
$2.8M |
$3.0M |
$-275K |
$682K |
| Aug 2027 |
$2.7M |
$2.9M |
$-241K |
$9.5M |
| Jul 2027 |
$2.8M |
$1.8M |
$1.0M |
$9.7M |
| Jun 2027 |
$3.2M |
$2.2M |
$1.0M |
$10.8M |
| May 2027 |
$2.9M |
$2.7M |
$272K |
$9.8M |
| Apr 2027 |
$2.9M |
$2.2M |
$706K |
$9.5M |
| Mar 2027 |
$3.0M |
$2.4M |
$632K |
$8.8M |
| Feb 2027 |
$3.2M |
$2.7M |
$412K |
$8.2M |
| Jan 2027 |
$3.1M |
$2.4M |
$672K |
$7.8M |
| Dec 2026 |
$3.3M |
$2.2M |
$1.0M |
$7.1M |