Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $55K |
| Sponsorship | $249K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $317K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $82K |
| Transfer Amortization | $104K |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.0M |
$3.6M |
$4.4M |
$36.9M |
| Oct 2027 |
$7.8M |
$4.1M |
$3.6M |
$32.3M |
| Sep 2027 |
$7.0M |
$4.5M |
$2.5M |
$28.6M |
| Aug 2027 |
$7.5M |
$3.6M |
$4.0M |
$26.0M |
| Jul 2027 |
$8.1M |
$3.6M |
$4.5M |
$21.9M |
| Jun 2027 |
$8.5M |
$3.2M |
$5.3M |
$17.3M |
| May 2027 |
$7.6M |
$3.0M |
$4.6M |
$15.1M |
| Apr 2027 |
$6.0M |
$2.6M |
$3.4M |
$10.4M |
| Mar 2027 |
$2.7M |
$2.4M |
$243K |
$8.9M |
| Feb 2027 |
$2.7M |
$2.5M |
$271K |
$8.8M |
| Jan 2027 |
$2.6M |
$2.4M |
$174K |
$8.5M |
| Dec 2026 |
$3.6M |
$1.8M |
$1.8M |
$8.4M |