Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $18K |
| Sponsorship | $55K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $214K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $45K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $953K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5.4M |
$5.4M |
$10K |
$18.2M |
| Apr 2027 |
$5.5M |
$3.7M |
$1.9M |
$18.2M |
| Mar 2027 |
$5.9M |
$4.2M |
$1.7M |
$16.3M |
| Feb 2027 |
$5.8M |
$5.1M |
$736K |
$14.6M |
| Jan 2027 |
$5.9M |
$4.4M |
$1.5M |
$14.0M |
| Dec 2026 |
$6.0M |
$3.9M |
$2.0M |
$12.5M |
| Nov 2026 |
$5.7M |
$4.4M |
$1.4M |
$10.4M |
| Oct 2026 |
$5.8M |
$4.3M |
$1.5M |
$9.1M |
| Sep 2026 |
$6.3M |
$2.6M |
$3.8M |
$7.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |