Income Breakdown
| TV Revenue | $154K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $43K |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $34K |
| Transfer Amortization | $5K |
| Debt Interest | $77K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $257K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$214K |
$2.0M |
$-1.8M |
$-7.9M |
| Apr 2027 |
$289K |
$1.3M |
$-986K |
$-6.0M |
| Mar 2027 |
$181K |
$1.8M |
$-1.6M |
$-5.1M |
| Feb 2027 |
$151K |
$1.3M |
$-1.2M |
$-3.4M |
| Jan 2027 |
$154K |
$1.4M |
$-1.2M |
$-2.2M |
| Dec 2026 |
$161K |
$1.3M |
$-1.1M |
$-1.0M |
| Nov 2026 |
$187K |
$1.3M |
$-1.1M |
$84K |
| Oct 2026 |
$186K |
$3.0M |
$-2.8M |
$1.2M |
| Sep 2026 |
$25K |
$883K |
$-858K |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |