Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $115K |
| Sponsorship | $425K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $84K |
| Transfer Amortization | $289K |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$14.8M |
$10.1M |
$4.6M |
$44.7M |
| Apr 2027 |
$15.1M |
$9.5M |
$5.6M |
$39.8M |
| Mar 2027 |
$13.7M |
$9.5M |
$4.2M |
$33.9M |
| Feb 2027 |
$14.6M |
$11.8M |
$2.8M |
$43.6M |
| Jan 2027 |
$23.4M |
$6.5M |
$17.0M |
$40.5M |
| Dec 2026 |
$13.7M |
$5.7M |
$7.9M |
$38.5M |
| Nov 2026 |
$13.1M |
$5.9M |
$7.1M |
$30.6M |
| Oct 2026 |
$13.9M |
$8.4M |
$5.5M |
$23.4M |
| Sep 2026 |
$15.2M |
$4.9M |
$10.3M |
$17.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |