Income Breakdown
| TV Revenue | $242K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $384K |
| Sponsorship | $417K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $108K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $70K |
| Transfer Amortization | $303K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.4M |
$8.1M |
$-740K |
$2.7M |
| Oct 2027 |
$7.3M |
$10.0M |
$-2.7M |
$3.1M |
| Sep 2027 |
$44.5M |
$11.1M |
$33.4M |
$5.5M |
| Aug 2027 |
$12.0M |
$10.5M |
$1.5M |
$-28.2M |
| Jul 2027 |
$12.0M |
$8.5M |
$3.5M |
$-29.6M |
| Jun 2027 |
$7.4M |
$8.5M |
$-1.1M |
$-33.4M |
| May 2027 |
$7.2M |
$9.8M |
$-2.6M |
$-32.6M |
| Apr 2027 |
$7.6M |
$11.1M |
$-3.5M |
$-30.3M |
| Mar 2027 |
$8.5M |
$11.6M |
$-3.2M |
$-27.1M |
| Feb 2027 |
$8.6M |
$13.7M |
$-5.1M |
$-24.2M |
| Jan 2027 |
$7.8M |
$11.2M |
$-3.4M |
$-19.4M |
| Dec 2026 |
$7.7M |
$11.7M |
$-3.9M |
$-16.3M |