Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $248K |
| Sponsorship | $1.7M |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $64K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$12.4M |
$8.5M |
$3.9M |
$61.4M |
| Aug 2027 |
$10.6M |
$6.9M |
$3.7M |
$57.4M |
| Jul 2027 |
$12.7M |
$7.1M |
$5.6M |
$63.8M |
| Jun 2027 |
$14.0M |
$6.4M |
$7.6M |
$58.2M |
| May 2027 |
$11.1M |
$8.0M |
$3.0M |
$50.6M |
| Apr 2027 |
$11.1M |
$7.6M |
$3.5M |
$47.6M |
| Mar 2027 |
$11.5M |
$7.5M |
$4.0M |
$44.1M |
| Feb 2027 |
$12.5M |
$7.7M |
$4.7M |
$40.0M |
| Jan 2027 |
$11.8M |
$7.2M |
$4.5M |
$35.3M |
| Dec 2026 |
$12.3M |
$6.9M |
$5.4M |
$30.7M |
| Nov 2026 |
$12.3M |
$8.1M |
$4.2M |
$25.3M |
| Oct 2026 |
$11.7M |
$14.5M |
$-2.7M |
$21.1M |