Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $590K |
| Sponsorship | $87K |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $205K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $972K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5.3M |
$2.8M |
$2.5M |
$26.2M |
| Apr 2027 |
$5.6M |
$2.9M |
$2.7M |
$23.7M |
| Mar 2027 |
$5.9M |
$3.0M |
$2.9M |
$20.9M |
| Feb 2027 |
$5.9M |
$2.8M |
$3.1M |
$18.0M |
| Jan 2027 |
$5.6M |
$2.6M |
$3.0M |
$14.9M |
| Dec 2026 |
$5.8M |
$2.6M |
$3.2M |
$12.0M |
| Nov 2026 |
$6.0M |
$2.6M |
$3.4M |
$8.8M |
| Oct 2026 |
$5.5M |
$3.3M |
$2.2M |
$5.4M |
| Sep 2026 |
$4.3M |
$1.6M |
$2.8M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$429K |