Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $687K |
| Sponsorship | $777K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $94K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.1M |
$12.4M |
$-1.3M |
$4.6M |
| Sep 2027 |
$11.8M |
$12.5M |
$-716K |
$4.8M |
| Aug 2027 |
$12.7M |
$10.0M |
$2.7M |
$15.2M |
| Jul 2027 |
$11.2M |
$8.8M |
$2.4M |
$79.3M |
| Jun 2027 |
$18.1M |
$9.7M |
$8.4M |
$76.4M |
| May 2027 |
$9.8M |
$10.9M |
$-1.1M |
$67.5M |
| Apr 2027 |
$14.0M |
$8.9M |
$5.1M |
$68.0M |
| Mar 2027 |
$15.3M |
$10.5M |
$4.8M |
$62.4M |
| Feb 2027 |
$11.3M |
$7.6M |
$3.7M |
$57.1M |
| Jan 2027 |
$14.4M |
$6.8M |
$7.7M |
$68.3M |
| Dec 2026 |
$20.1M |
$6.9M |
$13.1M |
$60.4M |
| Nov 2026 |
$21.6M |
$6.8M |
$14.8M |
$47.1M |