Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $974K |
| Matchday Revenue | $33K |
| Sponsorship | $238K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $175K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $88K |
| Transfer Amortization | $43K |
| Debt Interest | $0 |
| Loan Fees (Out) | $101K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$8.3M |
$4.9M |
$3.4M |
$61.3M |
| Apr 2027 |
$8.4M |
$4.1M |
$4.3M |
$57.9M |
| Mar 2027 |
$8.8M |
$4.1M |
$4.7M |
$53.5M |
| Feb 2027 |
$9.1M |
$4.4M |
$4.6M |
$48.8M |
| Jan 2027 |
$9.1M |
$4.2M |
$4.9M |
$44.3M |
| Dec 2026 |
$9.0M |
$3.9M |
$5.1M |
$39.4M |
| Nov 2026 |
$8.7M |
$4.0M |
$4.7M |
$34.2M |
| Oct 2026 |
$9.3M |
$6.3M |
$3.0M |
$29.5M |
| Sep 2026 |
$22.4M |
$3.4M |
$18.9M |
$26.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |