Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $79K |
| Sponsorship | $346K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $68K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$11.0M |
$5.0M |
$6.0M |
$50.4M |
| Apr 2027 |
$11.2M |
$5.1M |
$6.1M |
$44.4M |
| Mar 2027 |
$11.1M |
$5.4M |
$5.6M |
$38.3M |
| Feb 2027 |
$11.3M |
$5.5M |
$5.8M |
$32.6M |
| Jan 2027 |
$10.5M |
$5.2M |
$5.3M |
$27.3M |
| Dec 2026 |
$11.0M |
$5.3M |
$5.7M |
$22.0M |
| Nov 2026 |
$10.4M |
$5.3M |
$5.0M |
$16.3M |
| Oct 2026 |
$10.3M |
$8.3M |
$2.1M |
$11.2M |
| Sep 2026 |
$9.2M |
$3.8M |
$5.4M |
$9.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |