Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $431K |
| Matchday Revenue | $0 |
| Sponsorship | $441K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $83K |
| Transfer Amortization | $169K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$19.6M |
$9.2M |
$10.4M |
$78.3M |
| Aug 2027 |
$15.4M |
$6.9M |
$8.4M |
$103.5M |
| Jul 2027 |
$15.7M |
$6.9M |
$8.7M |
$94.9M |
| Jun 2027 |
$24.7M |
$7.8M |
$16.9M |
$86.0M |
| May 2027 |
$16.5M |
$11.1M |
$5.4M |
$68.9M |
| Apr 2027 |
$16.9M |
$10.1M |
$6.7M |
$63.3M |
| Mar 2027 |
$17.1M |
$8.4M |
$8.7M |
$56.4M |
| Feb 2027 |
$17.1M |
$9.5M |
$7.6M |
$47.6M |
| Jan 2027 |
$17.6M |
$8.6M |
$9.0M |
$39.8M |
| Dec 2026 |
$18.0M |
$8.3M |
$9.6M |
$30.6M |
| Nov 2026 |
$19.2M |
$8.5M |
$10.7M |
$20.8M |
| Oct 2026 |
$17.9M |
$15.0M |
$3.0M |
$9.9M |