Income Breakdown
| TV Revenue | $93K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $1K |
| Sponsorship | $806 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $220K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$172K |
$327K |
$-156K |
$-1.5M |
| Apr 2027 |
$159K |
$329K |
$-170K |
$-1.3M |
| Mar 2027 |
$162K |
$342K |
$-179K |
$-1.2M |
| Feb 2027 |
$162K |
$340K |
$-178K |
$-972K |
| Jan 2027 |
$157K |
$338K |
$-181K |
$-794K |
| Dec 2026 |
$163K |
$305K |
$-142K |
$-613K |
| Nov 2026 |
$165K |
$299K |
$-134K |
$-471K |
| Oct 2026 |
$170K |
$544K |
$-374K |
$-337K |
| Sep 2026 |
$139K |
$173K |
$-34K |
$37K |
| Aug 2026 |
$0 |
$0 |
$0 |
$71K |