Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $18K |
| Sponsorship | $62K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $74K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $43K |
| Transfer Amortization | $79K |
| Debt Interest | $0 |
| Loan Fees (Out) | $127K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.3M |
$4.0M |
$2.3M |
$72.5M |
| Oct 2027 |
$6.3M |
$4.3M |
$2.0M |
$70.2M |
| Sep 2027 |
$6.1M |
$3.9M |
$2.2M |
$68.1M |
| Aug 2027 |
$6.5M |
$3.5M |
$3.0M |
$66.8M |
| Jul 2027 |
$6.5M |
$3.2M |
$3.3M |
$84.2M |
| Jun 2027 |
$10.3M |
$2.9M |
$7.4M |
$83.2M |
| May 2027 |
$6.3M |
$2.9M |
$3.4M |
$75.8M |
| Apr 2027 |
$6.4M |
$3.0M |
$3.4M |
$72.3M |
| Mar 2027 |
$6.4M |
$3.2M |
$3.3M |
$68.9M |
| Feb 2027 |
$9.0M |
$3.3M |
$5.8M |
$65.6M |
| Jan 2027 |
$10.4M |
$3.0M |
$7.3M |
$60.2M |
| Dec 2026 |
$13.4M |
$3.1M |
$10.3M |
$52.9M |