Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $260K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $79K |
| Transfer Amortization | $63K |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$12.1M |
$9.5M |
$2.6M |
$20.5M |
| Aug 2027 |
$9.3M |
$5.0M |
$4.3M |
$49.6M |
| Jul 2027 |
$11.1M |
$5.4M |
$5.7M |
$45.7M |
| Jun 2027 |
$17.0M |
$5.3M |
$11.7M |
$42.7M |
| May 2027 |
$9.3M |
$6.8M |
$2.5M |
$31.0M |
| Apr 2027 |
$9.6M |
$6.0M |
$3.6M |
$28.6M |
| Mar 2027 |
$9.3M |
$6.0M |
$3.3M |
$24.9M |
| Feb 2027 |
$10.2M |
$6.1M |
$4.0M |
$21.7M |
| Jan 2027 |
$9.5M |
$6.0M |
$3.5M |
$17.6M |
| Dec 2026 |
$9.1M |
$6.0M |
$3.1M |
$14.1M |
| Nov 2026 |
$8.4M |
$6.0M |
$2.4M |
$11.0M |
| Oct 2026 |
$8.1M |
$11.8M |
$-3.6M |
$8.6M |