Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $27K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $33K |
| Transfer Amortization | $2K |
| Debt Interest | $178K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $621K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.0M |
$3.2M |
$-2.2M |
$-18.1M |
| Apr 2027 |
$1.1M |
$2.4M |
$-1.4M |
$-15.9M |
| Mar 2027 |
$1.1M |
$2.6M |
$-1.6M |
$-14.5M |
| Feb 2027 |
$345K |
$2.4M |
$-2.0M |
$-13.0M |
| Jan 2027 |
$385K |
$2.8M |
$-2.4M |
$-10.9M |
| Dec 2026 |
$348K |
$2.5M |
$-2.1M |
$-8.5M |
| Nov 2026 |
$72K |
$2.2M |
$-2.2M |
$-6.4M |
| Oct 2026 |
$74K |
$4.7M |
$-4.6M |
$-4.2M |
| Sep 2026 |
$56K |
$1.6M |
$-1.5M |
$380K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |