Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.7M |
$2.2M |
$-476K |
$2.2M |
| Apr 2027 |
$1.7M |
$2.2M |
$-493K |
$2.7M |
| Mar 2027 |
$2.0M |
$2.3M |
$-246K |
$3.2M |
| Feb 2027 |
$1.8M |
$2.3M |
$-466K |
$3.4M |
| Jan 2027 |
$943K |
$1.7M |
$-775K |
$3.9M |
| Dec 2026 |
$918K |
$1.7M |
$-771K |
$4.6M |
| Nov 2026 |
$159K |
$1.3M |
$-1.2M |
$5.4M |
| Oct 2026 |
$117K |
$1.4M |
$-1.3M |
$6.6M |
| Sep 2026 |
$6.1M |
$1.4M |
$4.7M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |