Income Breakdown
| TV Revenue | $383K |
| TV Placement Bonus | $125K |
| Matchday Revenue | $0 |
| Sponsorship | $44K |
| Merchandising | $947K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $440K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.5M |
$1.7M |
$-191K |
$-5.3M |
| Apr 2027 |
$1.5M |
$1.6M |
$-107K |
$-5.1M |
| Mar 2027 |
$1.5M |
$1.8M |
$-334K |
$-5.0M |
| Feb 2027 |
$2.5M |
$2.2M |
$314K |
$-4.7M |
| Jan 2027 |
$1.5M |
$2.3M |
$-755K |
$-5.0M |
| Dec 2026 |
$1.5M |
$2.1M |
$-550K |
$-4.3M |
| Nov 2026 |
$1.5M |
$2.3M |
$-814K |
$-3.7M |
| Oct 2026 |
$1.5M |
$5.0M |
$-3.6M |
$-2.9M |
| Sep 2026 |
$1.6M |
$1.2M |
$402K |
$665K |
| Aug 2026 |
$0 |
$0 |
$0 |
$263K |