Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $304K |
| Sponsorship | $556K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $96K |
| Transfer Amortization | $388K |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.1M |
$10.0M |
$-2.9M |
$6.9M |
| Oct 2027 |
$7.1M |
$12.5M |
$-5.4M |
$9.4M |
| Sep 2027 |
$7.9M |
$10.3M |
$-2.4M |
$14.4M |
| Aug 2027 |
$8.5M |
$9.8M |
$-1.4M |
$16.4M |
| Jul 2027 |
$7.9M |
$5.0M |
$2.9M |
$86.8M |
| Jun 2027 |
$10.8M |
$5.5M |
$5.3M |
$94.9M |
| May 2027 |
$7.1M |
$5.2M |
$1.9M |
$89.4M |
| Apr 2027 |
$10.1M |
$4.7M |
$5.4M |
$87.4M |
| Mar 2027 |
$10.5M |
$4.8M |
$5.7M |
$81.8M |
| Feb 2027 |
$8.6M |
$5.5M |
$3.1M |
$76.0M |
| Jan 2027 |
$10.9M |
$5.6M |
$5.3M |
$74.5M |
| Dec 2026 |
$16.8M |
$5.4M |
$11.4M |
$69.1M |