Income Breakdown
| TV Revenue | $842K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $411K |
| Sponsorship | $102K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $129K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $260K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $38K |
| Transfer Amortization | $356K |
| Debt Interest | $48K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $638K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$3.6M |
$3.7M |
$-117K |
$-10.9M |
| Nov 2027 |
$3.7M |
$3.7M |
$-13K |
$-11.1M |
| Oct 2027 |
$3.3M |
$3.9M |
$-636K |
$-11.4M |
| Sep 2027 |
$4.7M |
$5.4M |
$-615K |
$-11.2M |
| Aug 2027 |
$3.3M |
$3.8M |
$-547K |
$-10.9M |
| Jul 2027 |
$3.4M |
$4.1M |
$-658K |
$-9.9M |
| Jun 2027 |
$3.5M |
$3.4M |
$124K |
$-9.6M |
| May 2027 |
$3.6M |
$3.5M |
$94K |
$1.8M |
| Apr 2027 |
$3.7M |
$3.5M |
$203K |
$1.6M |
| Mar 2027 |
$3.6M |
$3.4M |
$214K |
$1.3M |
| Feb 2027 |
$3.9M |
$3.4M |
$484K |
$994K |
| Jan 2027 |
$3.6M |
$3.5M |
$17K |
$412K |