Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $58K |
| Sponsorship | $57K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $306K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $55K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $69K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.2M |
$4.1M |
$2.1M |
$33.0M |
| Oct 2027 |
$6.8M |
$8.1M |
$-1.3M |
$30.8M |
| Sep 2027 |
$5.6M |
$4.4M |
$1.2M |
$32.1M |
| Aug 2027 |
$6.8M |
$3.7M |
$3.1M |
$30.9M |
| Jul 2027 |
$7.1M |
$3.3M |
$3.8M |
$37.9M |
| Jun 2027 |
$11.5M |
$3.3M |
$8.2M |
$34.1M |
| May 2027 |
$6.6M |
$3.5M |
$3.1M |
$25.9M |
| Apr 2027 |
$6.7M |
$3.3M |
$3.4M |
$22.7M |
| Mar 2027 |
$6.6M |
$3.6M |
$3.0M |
$19.3M |
| Feb 2027 |
$6.6M |
$4.1M |
$2.5M |
$16.3M |
| Jan 2027 |
$6.7M |
$3.6M |
$3.1M |
$13.9M |
| Dec 2026 |
$6.6M |
$3.6M |
$3.0M |
$10.8M |