Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $549K |
| Matchday Revenue | $12K |
| Sponsorship | $20K |
| Merchandising | $347K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $39K |
| Transfer Amortization | $770 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $579K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.4M |
$1.9M |
$406K |
$9.8M |
| Apr 2027 |
$1.9M |
$1.3M |
$634K |
$9.4M |
| Mar 2027 |
$1.9M |
$1.1M |
$835K |
$8.7M |
| Feb 2027 |
$1.9M |
$1.2M |
$745K |
$7.9M |
| Jan 2027 |
$1.9M |
$940K |
$988K |
$7.2M |
| Dec 2026 |
$2.1M |
$1.0M |
$1.1M |
$6.2M |
| Nov 2026 |
$1.9M |
$930K |
$999K |
$5.1M |
| Oct 2026 |
$2.3M |
$1.3M |
$928K |
$4.1M |
| Sep 2026 |
$2.5M |
$1.2M |
$1.3M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |