Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $500K |
| Matchday Revenue | $129K |
| Sponsorship | $0 |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $36K |
| Transfer Amortization | $3K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.7M |
$3.1M |
$629K |
$-4.2M |
| Apr 2027 |
$1.6M |
$2.1M |
$-496K |
$-4.8M |
| Mar 2027 |
$1.5M |
$2.1M |
$-646K |
$-4.3M |
| Feb 2027 |
$389K |
$1.9M |
$-1.5M |
$-3.7M |
| Jan 2027 |
$378K |
$1.8M |
$-1.5M |
$-2.2M |
| Dec 2026 |
$72K |
$1.6M |
$-1.5M |
$-739K |
| Nov 2026 |
$57K |
$1.4M |
$-1.3M |
$740K |
| Oct 2026 |
$57K |
$3.4M |
$-3.3M |
$2.1M |
| Sep 2026 |
$56K |
$876K |
$-821K |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |