Income Breakdown
| TV Revenue | $490K |
| TV Placement Bonus | $173K |
| Matchday Revenue | $355K |
| Sponsorship | $60K |
| Merchandising | $922K |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $260K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $48K |
| Transfer Amortization | $5K |
| Debt Interest | $16K |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $456K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.3M |
$2.4M |
$-46K |
$-3.6M |
| Oct 2027 |
$2.3M |
$4.9M |
$-2.6M |
$-3.6M |
| Sep 2027 |
$2.6M |
$3.8M |
$-1.2M |
$-948K |
| Aug 2027 |
$1.8M |
$2.2M |
$-372K |
$230K |
| Jul 2027 |
$2.7M |
$1.9M |
$751K |
$598K |
| Jun 2027 |
$1.9M |
$2.0M |
$-125K |
$-158K |
| May 2027 |
$2.0M |
$3.1M |
$-1.2M |
$-37K |
| Apr 2027 |
$2.5M |
$2.9M |
$-403K |
$1.2M |
| Mar 2027 |
$2.5M |
$3.1M |
$-634K |
$1.6M |
| Feb 2027 |
$2.6M |
$2.2M |
$371K |
$2.2M |
| Jan 2027 |
$2.3M |
$2.2M |
$184K |
$2.0M |
| Dec 2026 |
$2.5M |
$2.1M |
$405K |
$1.8M |