Income Breakdown
| TV Revenue | $258K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $0 |
| Sponsorship | $103K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $53K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $701K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.4M |
$4.5M |
$-1.0M |
$1.0M |
| Apr 2027 |
$3.4M |
$2.3M |
$1.1M |
$9.0M |
| Mar 2027 |
$3.3M |
$2.5M |
$839K |
$7.9M |
| Feb 2027 |
$3.4M |
$2.5M |
$962K |
$7.1M |
| Jan 2027 |
$3.8M |
$2.3M |
$1.5M |
$6.1M |
| Dec 2026 |
$3.9M |
$2.6M |
$1.3M |
$4.7M |
| Nov 2026 |
$3.6M |
$2.9M |
$679K |
$3.5M |
| Oct 2026 |
$4.1M |
$3.2M |
$962K |
$2.8M |
| Sep 2026 |
$3.5M |
$2.2M |
$1.4M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$475K |