Income Breakdown
| TV Revenue | $218K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $203K |
| Sponsorship | $103K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $180K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $55K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $803K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.6M |
$3.4M |
$188K |
$5.8M |
| Apr 2027 |
$3.7M |
$2.9M |
$771K |
$5.6M |
| Mar 2027 |
$3.8M |
$3.8M |
$44K |
$4.9M |
| Feb 2027 |
$4.0M |
$4.4M |
$-396K |
$4.8M |
| Jan 2027 |
$3.9M |
$3.5M |
$410K |
$5.5M |
| Dec 2026 |
$4.0M |
$2.9M |
$1.1M |
$5.1M |
| Nov 2026 |
$4.0M |
$3.1M |
$923K |
$4.0M |
| Oct 2026 |
$4.1M |
$3.6M |
$537K |
$3.1M |
| Sep 2026 |
$3.9M |
$1.9M |
$2.0M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$521K |