Income Breakdown
| TV Revenue | $211K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $28K |
| Sponsorship | $96K |
| Merchandising | $874K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $990K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.2M |
$1.3M |
$-101K |
$-1.6M |
| Apr 2027 |
$1.3M |
$1.4M |
$-122K |
$-1.5M |
| Mar 2027 |
$1.3M |
$1.3M |
$12K |
$-1.4M |
| Feb 2027 |
$1.4M |
$1.4M |
$4K |
$-1.4M |
| Jan 2027 |
$1.4M |
$1.6M |
$-206K |
$-1.4M |
| Dec 2026 |
$1.4M |
$1.3M |
$100K |
$-1.2M |
| Nov 2026 |
$1.5M |
$1.3M |
$113K |
$-1.3M |
| Oct 2026 |
$1.5M |
$3.8M |
$-2.4M |
$-1.4M |
| Sep 2026 |
$1.5M |
$990K |
$544K |
$976K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |