Income Breakdown
| TV Revenue | $791K |
| TV Placement Bonus | $334K |
| Matchday Revenue | $0 |
| Sponsorship | $387K |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.4M |
| Prize Money | $0 |
| Loan Fees (In) | $87K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $91K |
| Transfer Amortization | $183K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$12.0M |
$8.4M |
$3.6M |
$100.5M |
| Aug 2027 |
$19.2M |
$6.8M |
$12.4M |
$96.8M |
| Jul 2027 |
$39.6M |
$6.5M |
$33.1M |
$84.2M |
| Jun 2027 |
$19.6M |
$6.7M |
$12.8M |
$56.6M |
| May 2027 |
$14.2M |
$8.3M |
$5.9M |
$43.7M |
| Apr 2027 |
$14.8M |
$8.2M |
$6.7M |
$37.7M |
| Mar 2027 |
$14.2M |
$7.5M |
$6.7M |
$31.0M |
| Feb 2027 |
$14.7M |
$7.9M |
$6.7M |
$24.2M |
| Jan 2027 |
$14.6M |
$7.0M |
$7.7M |
$17.4M |
| Dec 2026 |
$15.5M |
$7.2M |
$8.3M |
$9.7M |
| Nov 2026 |
$15.4M |
$7.6M |
$7.8M |
$1.3M |
| Oct 2026 |
$16.4M |
$13.5M |
$2.9M |
$-6.6M |