Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $3.1M |
| Matchday Revenue | $180K |
| Sponsorship | $1.5M |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $103K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$17.6M |
$9.7M |
$7.9M |
$87.6M |
| Mar 2027 |
$17.9M |
$9.5M |
$8.4M |
$79.7M |
| Feb 2027 |
$16.8M |
$9.7M |
$7.2M |
$92.4M |
| Jan 2027 |
$49.0M |
$8.2M |
$40.8M |
$85.2M |
| Dec 2026 |
$16.1M |
$7.9M |
$8.2M |
$46.1M |
| Nov 2026 |
$18.1M |
$8.5M |
$9.6M |
$37.9M |
| Oct 2026 |
$17.2M |
$9.7M |
$7.5M |
$28.3M |
| Sep 2026 |
$20.5M |
$4.8M |
$15.7M |
$20.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |