Income Breakdown
| TV Revenue | $685K |
| TV Placement Bonus | $105K |
| Matchday Revenue | $219K |
| Sponsorship | $84K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $232K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $767K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.8M |
$3.4M |
$363K |
$5.1M |
| Oct 2027 |
$3.6M |
$7.3M |
$-3.7M |
$4.7M |
| Sep 2027 |
$3.7M |
$3.8M |
$-74K |
$8.4M |
| Aug 2027 |
$3.5M |
$3.9M |
$-360K |
$8.5M |
| Jul 2027 |
$5.4M |
$2.9M |
$2.5M |
$8.9M |
| Jun 2027 |
$3.7M |
$3.2M |
$519K |
$6.4M |
| May 2027 |
$3.9M |
$3.4M |
$578K |
$5.9M |
| Apr 2027 |
$3.8M |
$3.2M |
$540K |
$5.3M |
| Mar 2027 |
$3.7M |
$4.1M |
$-365K |
$4.8M |
| Feb 2027 |
$3.9M |
$3.4M |
$460K |
$5.1M |
| Jan 2027 |
$3.8M |
$3.5M |
$282K |
$4.7M |
| Dec 2026 |
$3.7M |
$3.2M |
$583K |
$4.4M |