Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $431K |
| Sponsorship | $1.4M |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $91K |
| Transfer Amortization | $94K |
| Debt Interest | $0 |
| Loan Fees (Out) | $354K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$27.9M |
$7.4M |
$20.5M |
$81.8M |
| Aug 2027 |
$11.8M |
$6.3M |
$5.5M |
$61.2M |
| Jul 2027 |
$16.1M |
$5.9M |
$10.2M |
$115.6M |
| Jun 2027 |
$10.9M |
$5.7M |
$5.2M |
$110.2M |
| May 2027 |
$10.8M |
$6.3M |
$4.6M |
$104.9M |
| Apr 2027 |
$11.2M |
$5.6M |
$5.6M |
$100.4M |
| Mar 2027 |
$12.0M |
$5.6M |
$6.4M |
$94.8M |
| Feb 2027 |
$23.0M |
$5.9M |
$17.1M |
$88.4M |
| Jan 2027 |
$13.5M |
$6.2M |
$7.3M |
$71.3M |
| Dec 2026 |
$14.0M |
$6.3M |
$7.7M |
$64.0M |
| Nov 2026 |
$14.7M |
$6.5M |
$8.3M |
$56.3M |
| Oct 2026 |
$13.0M |
$7.2M |
$5.8M |
$48.1M |