Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $188K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.4M |
$4.5M |
$-2.1M |
$-2.2M |
| Apr 2027 |
$3.1M |
$4.9M |
$-1.8M |
$-61K |
| Mar 2027 |
$4.2M |
$4.7M |
$-492K |
$1.7M |
| Feb 2027 |
$4.5M |
$4.8M |
$-305K |
$2.2M |
| Jan 2027 |
$3.7M |
$4.5M |
$-764K |
$2.5M |
| Dec 2026 |
$3.8M |
$4.5M |
$-664K |
$3.3M |
| Nov 2026 |
$1.2M |
$4.3M |
$-3.1M |
$4.0M |
| Oct 2026 |
$2.8M |
$6.5M |
$-3.7M |
$7.1M |
| Sep 2026 |
$539K |
$2.5M |
$-1.9M |
$10.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |