Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $225K |
| Sponsorship | $1.7M |
| Merchandising | $7.0M |
| Domestic Cup Prize | $151K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.0M |
| Staff Wages | $100K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $675K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$16.1M |
$18.8M |
$-2.7M |
$87.4M |
| Oct 2027 |
$16.3M |
$22.8M |
$-6.5M |
$88.8M |
| Sep 2027 |
$33.9M |
$10.1M |
$23.8M |
$94.0M |
| Aug 2027 |
$17.1M |
$9.2M |
$7.9M |
$117.3M |
| Jul 2027 |
$19.0M |
$8.6M |
$10.4M |
$124.9M |
| Jun 2027 |
$26.0M |
$6.7M |
$19.3M |
$125.3M |
| May 2027 |
$13.9M |
$8.7M |
$5.2M |
$105.7M |
| Apr 2027 |
$14.2M |
$6.6M |
$7.6M |
$100.3M |
| Mar 2027 |
$14.0M |
$6.8M |
$7.2M |
$92.5M |
| Feb 2027 |
$14.8M |
$6.5M |
$8.3M |
$85.0M |
| Jan 2027 |
$22.9M |
$6.9M |
$16.1M |
$82.1M |
| Dec 2026 |
$14.7M |
$6.7M |
$8.0M |
$65.9M |