Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $174K |
| Matchday Revenue | $7K |
| Sponsorship | $20K |
| Merchandising | $185K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $92K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $36K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $420K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.8M |
$1.6M |
$238K |
$15.0M |
| Apr 2027 |
$1.9M |
$1.3M |
$592K |
$14.7M |
| Mar 2027 |
$2.1M |
$1.6M |
$498K |
$14.1M |
| Feb 2027 |
$2.0M |
$1.1M |
$899K |
$13.6M |
| Jan 2027 |
$2.8M |
$1.2M |
$1.6M |
$12.7M |
| Dec 2026 |
$3.9M |
$1.2M |
$2.7M |
$11.1M |
| Nov 2026 |
$3.4M |
$1.2M |
$2.3M |
$8.4M |
| Oct 2026 |
$2.9M |
$2.5M |
$387K |
$6.1M |
| Sep 2026 |
$4.9M |
$806K |
$4.1M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |