Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $270K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $551K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $199K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$384K |
$775K |
$-391K |
$-801K |
| Apr 2027 |
$377K |
$486K |
$-108K |
$-410K |
| Mar 2027 |
$380K |
$508K |
$-128K |
$-302K |
| Feb 2027 |
$395K |
$566K |
$-171K |
$-174K |
| Jan 2027 |
$467K |
$533K |
$-66K |
$-3K |
| Dec 2026 |
$427K |
$579K |
$-153K |
$64K |
| Nov 2026 |
$433K |
$607K |
$-174K |
$216K |
| Oct 2026 |
$457K |
$505K |
$-48K |
$390K |
| Sep 2026 |
$461K |
$298K |
$163K |
$438K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |