Income Breakdown
| TV Revenue | $849K |
| TV Placement Bonus | $320K |
| Matchday Revenue | $398K |
| Sponsorship | $1.5M |
| Merchandising | $8.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $185K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.9M |
| Staff Wages | $66K |
| Transfer Amortization | $919K |
| Debt Interest | $68K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12.0M |
$11.9M |
$146K |
$-16.2M |
| Oct 2027 |
$11.4M |
$15.8M |
$-4.4M |
$-17.3M |
| Sep 2027 |
$12.7M |
$10.3M |
$2.4M |
$-13.9M |
| Aug 2027 |
$9.2M |
$8.7M |
$502K |
$1.2M |
| Jul 2027 |
$9.8M |
$5.4M |
$4.5M |
$4.6M |
| Jun 2027 |
$7.8M |
$5.1M |
$2.7M |
$4.4M |
| May 2027 |
$7.2M |
$6.5M |
$706K |
$1.4M |
| Apr 2027 |
$7.4M |
$6.5M |
$825K |
$279K |
| Mar 2027 |
$7.4M |
$11.5M |
$-4.2M |
$-936K |
| Feb 2027 |
$7.5M |
$7.1M |
$356K |
$2.8M |
| Jan 2027 |
$7.4M |
$4.3M |
$3.2M |
$16.1M |
| Dec 2026 |
$7.6M |
$3.6M |
$4.0M |
$12.8M |