Income Breakdown
| TV Revenue | $772K |
| TV Placement Bonus | $343K |
| Matchday Revenue | $0 |
| Sponsorship | $94K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $51K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $725K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.6M |
$3.8M |
$-257K |
$7.4M |
| Apr 2027 |
$3.6M |
$3.3M |
$273K |
$7.6M |
| Mar 2027 |
$3.6M |
$3.4M |
$177K |
$7.4M |
| Feb 2027 |
$3.8M |
$3.6M |
$252K |
$7.2M |
| Jan 2027 |
$3.7M |
$3.3M |
$310K |
$7.2M |
| Dec 2026 |
$3.7M |
$2.7M |
$997K |
$6.9M |
| Nov 2026 |
$3.6M |
$2.9M |
$747K |
$5.9M |
| Oct 2026 |
$3.5M |
$3.2M |
$301K |
$5.1M |
| Sep 2026 |
$4.6M |
$1.3M |
$3.3M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |