Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $3.6M |
| Matchday Revenue | $705K |
| Sponsorship | $2.6M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.7M |
| Staff Wages | $154K |
| Transfer Amortization | $411K |
| Debt Interest | $0 |
| Loan Fees (Out) | $75K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$21.6M |
$17.6M |
$4.1M |
$74.0M |
| Apr 2027 |
$22.4M |
$14.7M |
$7.6M |
$69.6M |
| Mar 2027 |
$20.1M |
$15.5M |
$4.6M |
$61.5M |
| Feb 2027 |
$21.1M |
$13.6M |
$7.4M |
$82.9M |
| Jan 2027 |
$41.6M |
$9.7M |
$31.9M |
$75.1M |
| Dec 2026 |
$22.5M |
$9.3M |
$13.2M |
$64.5M |
| Nov 2026 |
$22.3M |
$10.2M |
$12.2M |
$51.3M |
| Oct 2026 |
$24.5M |
$15.8M |
$8.7M |
$39.1M |
| Sep 2026 |
$22.1M |
$6.9M |
$15.2M |
$30.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |