Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $745K |
| Matchday Revenue | $223K |
| Sponsorship | $217K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.8M |
$5.3M |
$1.5M |
$27.3M |
| Apr 2027 |
$7.2M |
$4.3M |
$2.9M |
$25.8M |
| Mar 2027 |
$7.7M |
$4.6M |
$3.1M |
$23.0M |
| Feb 2027 |
$7.5M |
$4.9M |
$2.6M |
$19.9M |
| Jan 2027 |
$7.2M |
$4.7M |
$2.5M |
$17.3M |
| Dec 2026 |
$8.2M |
$4.5M |
$3.8M |
$14.8M |
| Nov 2026 |
$7.6M |
$4.7M |
$2.9M |
$11.0M |
| Oct 2026 |
$7.9M |
$9.9M |
$-2.0M |
$8.1M |
| Sep 2026 |
$7.5M |
$3.8M |
$3.7M |
$10.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |