Income Breakdown
| TV Revenue | $211K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $12K |
| Sponsorship | $90K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $91K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $38K |
| Transfer Amortization | $23K |
| Debt Interest | $2K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $369K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.7M |
$1.7M |
$-74K |
$-680K |
| Oct 2027 |
$1.7M |
$2.2M |
$-557K |
$-629K |
| Sep 2027 |
$1.5M |
$3.5M |
$-1.9M |
$-95K |
| Aug 2027 |
$2.9M |
$1.6M |
$1.3M |
$1.8M |
| Jul 2027 |
$1.6M |
$1.3M |
$227K |
$1.6M |
| Jun 2027 |
$1.7M |
$1.5M |
$170K |
$1.4M |
| May 2027 |
$1.6M |
$2.1M |
$-469K |
$1.2M |
| Apr 2027 |
$1.6M |
$1.6M |
$49K |
$1.7M |
| Mar 2027 |
$1.7M |
$1.5M |
$175K |
$1.6M |
| Feb 2027 |
$1.7M |
$1.5M |
$202K |
$1.5M |
| Jan 2027 |
$1.7M |
$1.7M |
$30K |
$1.3M |
| Dec 2026 |
$1.7M |
$1.5M |
$202K |
$1.2M |