Income Breakdown
| TV Revenue | $189K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $2K |
| Sponsorship | $84K |
| Merchandising | $338K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $30K |
| Transfer Amortization | $6K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $208K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$670K |
$1.6M |
$-950K |
$-2.2M |
| Apr 2027 |
$681K |
$1.1M |
$-388K |
$-1.2M |
| Mar 2027 |
$663K |
$974K |
$-310K |
$-839K |
| Feb 2027 |
$675K |
$722K |
$-47K |
$-535K |
| Jan 2027 |
$686K |
$871K |
$-184K |
$-494K |
| Dec 2026 |
$683K |
$827K |
$-145K |
$-10K |
| Nov 2026 |
$702K |
$804K |
$-102K |
$135K |
| Oct 2026 |
$740K |
$657K |
$83K |
$237K |
| Sep 2026 |
$719K |
$588K |
$131K |
$154K |
| Aug 2026 |
$0 |
$0 |
$0 |
$23K |