Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $957K |
| Sponsorship | $241K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $82K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$9.4M |
$5.6M |
$3.8M |
$9.8M |
| Apr 2027 |
$7.7M |
$5.4M |
$2.4M |
$9.3M |
| Mar 2027 |
$6.7M |
$4.2M |
$2.5M |
$27.2M |
| Feb 2027 |
$6.7M |
$4.1M |
$2.6M |
$24.7M |
| Jan 2027 |
$8.7M |
$4.1M |
$4.7M |
$22.1M |
| Dec 2026 |
$6.9M |
$4.1M |
$2.8M |
$17.4M |
| Nov 2026 |
$7.6M |
$4.2M |
$3.5M |
$14.6M |
| Oct 2026 |
$7.8M |
$8.8M |
$-964K |
$11.2M |
| Sep 2026 |
$8.3M |
$3.8M |
$4.5M |
$12.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |