Income Breakdown
| TV Revenue | $7.9M |
| TV Placement Bonus | $3.6M |
| Matchday Revenue | $1.9M |
| Sponsorship | $2.9M |
| Merchandising | $8.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $90K |
| Transfer Amortization | $251K |
| Debt Interest | $0 |
| Loan Fees (Out) | $99K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$25.0M |
$10.1M |
$14.9M |
$167.0M |
| Aug 2027 |
$22.5M |
$10.2M |
$12.3M |
$151.8M |
| Jul 2027 |
$26.1M |
$9.2M |
$16.9M |
$142.6M |
| Jun 2027 |
$23.6M |
$8.8M |
$14.8M |
$135.8M |
| May 2027 |
$21.1M |
$8.4M |
$12.7M |
$121.0M |
| Apr 2027 |
$21.0M |
$8.5M |
$12.5M |
$133.7M |
| Mar 2027 |
$21.4M |
$8.6M |
$12.9M |
$121.2M |
| Feb 2027 |
$21.8M |
$8.4M |
$13.4M |
$108.3M |
| Jan 2027 |
$33.3M |
$9.7M |
$23.6M |
$94.9M |
| Dec 2026 |
$23.0M |
$8.8M |
$14.2M |
$71.3M |
| Nov 2026 |
$23.3M |
$8.8M |
$14.5M |
$57.1M |
| Oct 2026 |
$23.8M |
$11.7M |
$12.1M |
$42.6M |