Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $2K |
| Sponsorship | $105K |
| Merchandising | $949K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.3M |
$1.4M |
$-104K |
$259K |
| Apr 2027 |
$1.3M |
$1.5M |
$-201K |
$363K |
| Mar 2027 |
$1.4M |
$1.3M |
$118K |
$564K |
| Feb 2027 |
$1.4M |
$1.3M |
$135K |
$446K |
| Jan 2027 |
$1.4M |
$1.4M |
$-6K |
$311K |
| Dec 2026 |
$1.4M |
$1.1M |
$282K |
$317K |
| Nov 2026 |
$1.4M |
$1.2M |
$244K |
$35K |
| Oct 2026 |
$1.4M |
$2.6M |
$-1.2M |
$-208K |
| Sep 2026 |
$1.4M |
$858K |
$527K |
$959K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |