Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $7.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $390K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.8M |
| Staff Wages | $128K |
| Transfer Amortization | $753K |
| Debt Interest | $0 |
| Loan Fees (Out) | $108K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$20.5M |
$12.4M |
$8.2M |
$153.2M |
| Aug 2027 |
$15.7M |
$9.7M |
$6.0M |
$144.2M |
| Jul 2027 |
$15.6M |
$8.9M |
$6.7M |
$145.1M |
| Jun 2027 |
$27.3M |
$8.4M |
$18.9M |
$153.4M |
| May 2027 |
$17.2M |
$9.8M |
$7.3M |
$134.2M |
| Apr 2027 |
$16.8M |
$14.3M |
$2.6M |
$126.5M |
| Mar 2027 |
$18.2M |
$9.9M |
$8.4M |
$123.6M |
| Feb 2027 |
$63.2M |
$10.1M |
$53.2M |
$115.0M |
| Jan 2027 |
$18.3M |
$10.4M |
$7.9M |
$66.9M |
| Dec 2026 |
$17.2M |
$9.9M |
$7.3M |
$58.8M |
| Nov 2026 |
$16.9M |
$9.7M |
$7.2M |
$51.3M |
| Oct 2026 |
$16.6M |
$13.3M |
$3.3M |
$43.9M |