Income Breakdown
| TV Revenue | $719K |
| TV Placement Bonus | $379K |
| Matchday Revenue | $418K |
| Sponsorship | $434K |
| Merchandising | $5.7M |
| Domestic Cup Prize | $211K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $100K |
| Transfer Amortization | $455K |
| Debt Interest | $5K |
| Loan Fees (Out) | $89K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.9M |
$6.8M |
$1.1M |
$-1.8M |
| Oct 2027 |
$7.4M |
$10.2M |
$-2.8M |
$-3.3M |
| Sep 2027 |
$7.8M |
$4.8M |
$3.0M |
$-943K |
| Aug 2027 |
$7.2M |
$3.6M |
$3.6M |
$16.3M |
| Jul 2027 |
$8.1M |
$3.7M |
$4.4M |
$14.1M |
| Jun 2027 |
$7.9M |
$3.9M |
$4.0M |
$9.8M |
| May 2027 |
$7.7M |
$6.1M |
$1.7M |
$5.9M |
| Apr 2027 |
$7.8M |
$3.8M |
$4.0M |
$4.2M |
| Mar 2027 |
$8.5M |
$3.9M |
$4.5M |
$215K |
| Feb 2027 |
$9.0M |
$4.2M |
$4.8M |
$-4.3M |
| Jan 2027 |
$7.6M |
$4.2M |
$3.3M |
$-9.1M |
| Dec 2026 |
$8.3M |
$3.8M |
$4.4M |
$-12.4M |