Income Breakdown
| TV Revenue | $286K |
| TV Placement Bonus | $164K |
| Matchday Revenue | $25K |
| Sponsorship | $139K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $588K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.1M |
$2.3M |
$-291K |
$2.7M |
| Apr 2027 |
$2.2M |
$1.6M |
$543K |
$3.0M |
| Mar 2027 |
$2.2M |
$1.9M |
$375K |
$2.5M |
| Feb 2027 |
$2.3M |
$2.3M |
$-36K |
$2.1M |
| Jan 2027 |
$2.1M |
$2.1M |
$15K |
$2.1M |
| Dec 2026 |
$2.1M |
$1.6M |
$474K |
$2.1M |
| Nov 2026 |
$2.1M |
$1.7M |
$386K |
$1.6M |
| Oct 2026 |
$2.1M |
$2.3M |
$-182K |
$1.2M |
| Sep 2026 |
$2.5M |
$1.5M |
$920K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$498K |