Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $791K |
| Matchday Revenue | $1.5M |
| Sponsorship | $1.6M |
| Merchandising | $12.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $982K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.5M |
| Staff Wages | $97K |
| Transfer Amortization | $817K |
| Debt Interest | $0 |
| Loan Fees (Out) | $209K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$23.8M |
$15.0M |
$8.8M |
$4.2M |
| Sep 2027 |
$27.3M |
$11.8M |
$15.6M |
$-5.4M |
| Aug 2027 |
$15.0M |
$10.7M |
$4.4M |
$105.6M |
| Jul 2027 |
$59.3M |
$8.4M |
$50.9M |
$104.2M |
| Jun 2027 |
$19.1M |
$8.5M |
$10.6M |
$69.8M |
| May 2027 |
$13.7M |
$10.2M |
$3.5M |
$58.8M |
| Apr 2027 |
$14.8M |
$8.1M |
$6.7M |
$54.9M |
| Mar 2027 |
$14.3M |
$8.1M |
$6.2M |
$48.4M |
| Feb 2027 |
$17.9M |
$11.4M |
$6.5M |
$41.8M |
| Jan 2027 |
$13.0M |
$7.2M |
$5.8M |
$34.9M |
| Dec 2026 |
$14.5M |
$7.2M |
$7.4M |
$29.4M |
| Nov 2026 |
$12.3M |
$7.0M |
$5.3M |
$21.6M |