Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $251K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$117K |
$387K |
$-270K |
$-2.1M |
| Apr 2027 |
$122K |
$339K |
$-216K |
$-1.8M |
| Mar 2027 |
$129K |
$374K |
$-245K |
$-1.6M |
| Feb 2027 |
$133K |
$388K |
$-254K |
$-1.4M |
| Jan 2027 |
$127K |
$450K |
$-323K |
$-1.1M |
| Dec 2026 |
$118K |
$364K |
$-246K |
$-773K |
| Nov 2026 |
$128K |
$363K |
$-235K |
$-527K |
| Oct 2026 |
$145K |
$707K |
$-563K |
$-292K |
| Sep 2026 |
$112K |
$341K |
$-229K |
$271K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |