Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.4M |
$3.3M |
$-950K |
$-3.5M |
| Apr 2027 |
$2.3M |
$2.8M |
$-435K |
$-2.6M |
| Mar 2027 |
$2.3M |
$2.7M |
$-433K |
$-2.1M |
| Feb 2027 |
$2.4M |
$2.7M |
$-309K |
$-1.7M |
| Jan 2027 |
$3.8M |
$4.1M |
$-254K |
$-1.4M |
| Dec 2026 |
$4.4M |
$4.0M |
$380K |
$-1.1M |
| Nov 2026 |
$2.6M |
$4.2M |
$-1.6M |
$-1.5M |
| Oct 2026 |
$1.6M |
$5.8M |
$-4.3M |
$90K |
| Sep 2026 |
$3.0M |
$1.9M |
$1.2M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |