Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $417K |
| Matchday Revenue | $0 |
| Sponsorship | $71K |
| Merchandising | $586K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $648K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.2M |
$3.6M |
$-1.4M |
$-3.8M |
| Apr 2027 |
$2.1M |
$2.7M |
$-534K |
$-2.3M |
| Mar 2027 |
$2.1M |
$2.9M |
$-749K |
$-1.8M |
| Feb 2027 |
$2.3M |
$3.0M |
$-743K |
$-1.1M |
| Jan 2027 |
$2.3M |
$2.9M |
$-553K |
$-310K |
| Dec 2026 |
$2.0M |
$3.1M |
$-1.0M |
$243K |
| Nov 2026 |
$2.2M |
$3.3M |
$-1.1M |
$1.3M |
| Oct 2026 |
$2.1M |
$5.0M |
$-2.8M |
$2.4M |
| Sep 2026 |
$2.5M |
$2.3M |
$196K |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |