Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $246K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$267K |
$1.5M |
$-1.2M |
$1.8M |
| Apr 2027 |
$205K |
$1.2M |
$-1.0M |
$3.0M |
| Mar 2027 |
$214K |
$1.3M |
$-1.0M |
$4.0M |
| Feb 2027 |
$214K |
$1.0M |
$-794K |
$5.1M |
| Jan 2027 |
$954K |
$916K |
$38K |
$5.9M |
| Dec 2026 |
$2.5M |
$999K |
$1.5M |
$5.8M |
| Nov 2026 |
$1.4M |
$856K |
$593K |
$4.3M |
| Oct 2026 |
$751K |
$1.2M |
$-409K |
$3.7M |
| Sep 2026 |
$3.0M |
$388K |
$2.6M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |