Income Breakdown
| TV Revenue | $753K |
| TV Placement Bonus | $73K |
| Matchday Revenue | $1.0M |
| Sponsorship | $482K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $241K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.8M |
$4.0M |
$2.8M |
$36.6M |
| Apr 2027 |
$6.8M |
$3.4M |
$3.4M |
$33.8M |
| Mar 2027 |
$6.9M |
$3.4M |
$3.5M |
$30.5M |
| Feb 2027 |
$7.3M |
$3.6M |
$3.8M |
$27.0M |
| Jan 2027 |
$7.1M |
$3.4M |
$3.7M |
$23.2M |
| Dec 2026 |
$7.0M |
$3.5M |
$3.5M |
$19.5M |
| Nov 2026 |
$7.2M |
$3.4M |
$3.8M |
$16.0M |
| Oct 2026 |
$6.9M |
$4.9M |
$2.1M |
$12.3M |
| Sep 2026 |
$6.3M |
$2.5M |
$3.8M |
$10.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |