Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $900K |
| Matchday Revenue | $948K |
| Sponsorship | $2.8M |
| Merchandising | $10.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.0M |
| Staff Wages | $76K |
| Transfer Amortization | $2.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $253K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$21.7M |
$19.0M |
$2.7M |
$53.6M |
| Apr 2027 |
$22.7M |
$19.0M |
$3.7M |
$48.4M |
| Mar 2027 |
$23.1M |
$20.1M |
$3.0M |
$42.3M |
| Feb 2027 |
$115.8M |
$22.0M |
$93.8M |
$36.9M |
| Jan 2027 |
$24.2M |
$18.9M |
$5.3M |
$-31.2M |
| Dec 2026 |
$25.8M |
$19.1M |
$6.7M |
$-38.4M |
| Nov 2026 |
$25.3M |
$20.5M |
$4.8M |
$-47.1M |
| Oct 2026 |
$25.1M |
$21.1M |
$4.0M |
$-53.9M |
| Sep 2026 |
$34.1M |
$10.3M |
$23.8M |
$-59.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |