Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $187K |
| Sponsorship | $389K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $122K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$11.2M |
$4.1M |
$7.2M |
$82.1M |
| Apr 2027 |
$11.7M |
$4.1M |
$7.7M |
$74.9M |
| Mar 2027 |
$12.3M |
$4.2M |
$8.1M |
$67.2M |
| Feb 2027 |
$11.8M |
$3.9M |
$7.8M |
$59.1M |
| Jan 2027 |
$13.2M |
$3.9M |
$9.4M |
$51.3M |
| Dec 2026 |
$14.2M |
$3.9M |
$10.2M |
$41.9M |
| Nov 2026 |
$13.5M |
$4.0M |
$9.4M |
$31.7M |
| Oct 2026 |
$13.9M |
$6.2M |
$7.7M |
$22.3M |
| Sep 2026 |
$15.1M |
$3.1M |
$12.0M |
$14.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |