Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.8M |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $107K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$15.0M |
$6.3M |
$8.7M |
$127.1M |
| Apr 2027 |
$16.3M |
$6.1M |
$10.2M |
$118.3M |
| Mar 2027 |
$16.7M |
$6.1M |
$10.6M |
$108.1M |
| Feb 2027 |
$16.3M |
$6.1M |
$10.2M |
$97.5M |
| Jan 2027 |
$17.1M |
$6.8M |
$10.4M |
$87.3M |
| Dec 2026 |
$18.0M |
$6.2M |
$11.8M |
$76.9M |
| Nov 2026 |
$17.1M |
$6.2M |
$11.0M |
$65.2M |
| Oct 2026 |
$17.3M |
$7.0M |
$10.3M |
$54.2M |
| Sep 2026 |
$22.9M |
$4.5M |
$18.5M |
$43.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |