Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $189K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $60K |
| Transfer Amortization | $2K |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$23.8M |
$3.3M |
$20.5M |
$10.0M |
| Apr 2027 |
$3.8M |
$3.6M |
$240K |
$-10.5M |
| Mar 2027 |
$3.8M |
$3.9M |
$-122K |
$-10.8M |
| Feb 2027 |
$3.7M |
$4.1M |
$-377K |
$-10.6M |
| Jan 2027 |
$1.4M |
$3.7M |
$-2.2M |
$-10.3M |
| Dec 2026 |
$1.8M |
$3.2M |
$-1.4M |
$-8.1M |
| Nov 2026 |
$531K |
$3.1M |
$-2.5M |
$-6.6M |
| Oct 2026 |
$632K |
$6.8M |
$-6.2M |
$-4.1M |
| Sep 2026 |
$725K |
$2.4M |
$-1.7M |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |