Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $300K |
| Matchday Revenue | $826K |
| Sponsorship | $240K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $207K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $478K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.8M |
$6.8M |
$989K |
$3.9M |
| Apr 2027 |
$17.1M |
$5.9M |
$11.3M |
$2.9M |
| Mar 2027 |
$7.1M |
$7.2M |
$-130K |
$59.0M |
| Feb 2027 |
$19.6M |
$4.2M |
$15.4M |
$59.2M |
| Jan 2027 |
$10.0M |
$4.2M |
$5.8M |
$43.8M |
| Dec 2026 |
$7.8M |
$4.3M |
$3.6M |
$38.0M |
| Nov 2026 |
$8.2M |
$4.5M |
$3.7M |
$34.4M |
| Oct 2026 |
$9.5M |
$7.5M |
$2.0M |
$30.7M |
| Sep 2026 |
$22.7M |
$4.1M |
$18.6M |
$28.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |