Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $451K |
| Sponsorship | $712K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $75K |
| Transfer Amortization | $287K |
| Debt Interest | $179K |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$11.3M |
$9.7M |
$1.6M |
$-42.2M |
| Apr 2027 |
$10.9M |
$8.7M |
$2.2M |
$-44.1M |
| Mar 2027 |
$11.0M |
$9.5M |
$1.5M |
$-46.6M |
| Feb 2027 |
$10.6M |
$6.6M |
$4.0M |
$19.2M |
| Jan 2027 |
$16.7M |
$6.0M |
$10.7M |
$26.7M |
| Dec 2026 |
$9.5M |
$6.0M |
$3.5M |
$20.1M |
| Nov 2026 |
$9.5M |
$6.0M |
$3.5M |
$16.7M |
| Oct 2026 |
$10.1M |
$10.2M |
$-67K |
$13.2M |
| Sep 2026 |
$9.9M |
$5.6M |
$4.4M |
$13.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |