Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $14K |
| Sponsorship | $50K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $26K |
| Transfer Amortization | $77K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.1M |
$3.3M |
$3.8M |
$9.2M |
| Oct 2027 |
$7.2M |
$3.3M |
$3.8M |
$5.3M |
| Sep 2027 |
$6.9M |
$3.7M |
$3.2M |
$1.4M |
| Aug 2027 |
$2.3M |
$2.0M |
$260K |
$-1.6M |
| Jul 2027 |
$2.1M |
$2.0M |
$36K |
$-1.8M |
| Jun 2027 |
$2.4M |
$1.8M |
$612K |
$-1.9M |
| May 2027 |
$1.9M |
$2.3M |
$-332K |
$-2.1M |
| Apr 2027 |
$1.9M |
$2.2M |
$-286K |
$-1.8M |
| Mar 2027 |
$3.7M |
$2.2M |
$1.5M |
$-1.6M |
| Feb 2027 |
$2.0M |
$2.8M |
$-812K |
$-786K |
| Jan 2027 |
$2.0M |
$2.6M |
$-595K |
$11K |
| Dec 2026 |
$2.3M |
$2.5M |
$-270K |
$590K |