Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $983K |
| Matchday Revenue | $0 |
| Sponsorship | $206K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $77K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.9M |
$4.6M |
$2.3M |
$32.1M |
| Apr 2027 |
$6.9M |
$4.4M |
$2.5M |
$29.8M |
| Mar 2027 |
$6.9M |
$4.4M |
$2.5M |
$27.3M |
| Feb 2027 |
$6.9M |
$4.6M |
$2.3M |
$24.8M |
| Jan 2027 |
$7.3M |
$4.4M |
$3.0M |
$22.5M |
| Dec 2026 |
$7.5M |
$4.6M |
$2.9M |
$19.5M |
| Nov 2026 |
$7.6M |
$4.7M |
$2.9M |
$16.6M |
| Oct 2026 |
$7.6M |
$8.3M |
$-692K |
$13.7M |
| Sep 2026 |
$7.7M |
$3.1M |
$4.6M |
$14.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |