Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $3.1M |
| Matchday Revenue | $368K |
| Sponsorship | $2.6M |
| Merchandising | $6.1M |
| Domestic Cup Prize | $113K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $83K |
| Transfer Amortization | $261K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$18.9M |
$11.0M |
$8.0M |
$67.5M |
| Apr 2027 |
$18.8M |
$9.1M |
$9.7M |
$59.2M |
| Mar 2027 |
$18.6M |
$9.1M |
$9.5M |
$49.3M |
| Feb 2027 |
$17.2M |
$8.5M |
$8.7M |
$60.6M |
| Jan 2027 |
$26.3M |
$8.1M |
$18.2M |
$51.6M |
| Dec 2026 |
$17.5M |
$7.5M |
$10.0M |
$47.3M |
| Nov 2026 |
$17.2M |
$8.2M |
$9.0M |
$37.3M |
| Oct 2026 |
$16.6M |
$10.0M |
$6.6M |
$28.3M |
| Sep 2026 |
$17.5M |
$4.6M |
$12.9M |
$21.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |