Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $245K |
| Sponsorship | $2.1M |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $99K |
| Transfer Amortization | $386K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$14.3M |
$11.6M |
$2.8M |
$117.0M |
| Aug 2027 |
$15.0M |
$8.0M |
$7.0M |
$114.2M |
| Jul 2027 |
$20.2M |
$7.8M |
$12.5M |
$128.1M |
| Jun 2027 |
$29.1M |
$7.5M |
$21.6M |
$122.7M |
| May 2027 |
$15.0M |
$10.8M |
$4.2M |
$100.9M |
| Apr 2027 |
$15.5M |
$8.5M |
$7.0M |
$96.4M |
| Mar 2027 |
$15.5M |
$8.8M |
$6.6M |
$89.2M |
| Feb 2027 |
$49.2M |
$9.2M |
$40.0M |
$82.4M |
| Jan 2027 |
$15.0M |
$8.6M |
$6.4M |
$45.0M |
| Dec 2026 |
$15.7M |
$8.8M |
$6.9M |
$38.4M |
| Nov 2026 |
$15.5M |
$8.8M |
$6.7M |
$31.3M |
| Oct 2026 |
$14.7M |
$12.1M |
$2.7M |
$24.4M |