Income Breakdown
| TV Revenue | $864K |
| TV Placement Bonus | $292K |
| Matchday Revenue | $1.7M |
| Sponsorship | $466K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.8M |
| Prize Money | $0 |
| Loan Fees (In) | $85K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$13.1M |
$7.5M |
$5.5M |
$105.4M |
| Aug 2027 |
$13.2M |
$7.5M |
$5.7M |
$99.9M |
| Jul 2027 |
$14.1M |
$6.8M |
$7.4M |
$94.2M |
| Jun 2027 |
$12.2M |
$8.0M |
$4.2M |
$86.9M |
| May 2027 |
$17.8M |
$10.0M |
$7.8M |
$82.7M |
| Apr 2027 |
$18.1M |
$6.3M |
$11.7M |
$86.3M |
| Mar 2027 |
$18.8M |
$6.8M |
$12.0M |
$74.5M |
| Feb 2027 |
$15.1M |
$6.2M |
$8.9M |
$62.6M |
| Jan 2027 |
$22.6M |
$7.5M |
$15.1M |
$53.7M |
| Dec 2026 |
$15.5M |
$7.0M |
$8.5M |
$38.6M |
| Nov 2026 |
$15.4M |
$7.8M |
$7.5M |
$30.1M |
| Oct 2026 |
$16.2M |
$12.3M |
$3.9M |
$22.6M |