Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $370K |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.2M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.3M |
| Staff Wages | $76K |
| Transfer Amortization | $89K |
| Debt Interest | $0 |
| Loan Fees (Out) | $724K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$21.4M |
$14.3M |
$7.2M |
$114.8M |
| Aug 2027 |
$22.9M |
$9.7M |
$13.3M |
$116.2M |
| Jul 2027 |
$26.4M |
$9.5M |
$16.9M |
$102.9M |
| Jun 2027 |
$28.2M |
$11.3M |
$16.9M |
$86.0M |
| May 2027 |
$20.0M |
$11.1M |
$8.8M |
$69.0M |
| Apr 2027 |
$20.1M |
$12.2M |
$7.9M |
$60.1M |
| Mar 2027 |
$21.4M |
$10.9M |
$10.6M |
$52.1M |
| Feb 2027 |
$22.3M |
$11.1M |
$11.2M |
$41.4M |
| Jan 2027 |
$21.6M |
$11.7M |
$9.9M |
$30.2M |
| Dec 2026 |
$22.9M |
$11.0M |
$11.9M |
$20.1M |
| Nov 2026 |
$22.8M |
$11.9M |
$10.9M |
$8.1M |
| Oct 2026 |
$20.9M |
$20.2M |
$762K |
$-2.8M |