Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $83K |
| Matchday Revenue | $64K |
| Sponsorship | $441K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $89K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $59K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $841K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.5M |
$2.7M |
$1.8M |
$17.4M |
| Apr 2027 |
$4.5M |
$2.5M |
$2.0M |
$15.6M |
| Mar 2027 |
$4.6M |
$2.8M |
$1.8M |
$13.6M |
| Feb 2027 |
$4.8M |
$3.0M |
$1.8M |
$11.9M |
| Jan 2027 |
$4.8M |
$3.0M |
$1.7M |
$10.1M |
| Dec 2026 |
$4.7M |
$2.4M |
$2.3M |
$8.3M |
| Nov 2026 |
$4.8M |
$2.4M |
$2.3M |
$6.0M |
| Oct 2026 |
$4.7M |
$3.9M |
$830K |
$3.7M |
| Sep 2026 |
$4.6M |
$1.9M |
$2.7M |
$2.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$966K |