Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.1M |
$3.7M |
$-639K |
$-3.0M |
| Apr 2027 |
$3.2M |
$3.3M |
$-112K |
$-2.4M |
| Mar 2027 |
$3.2M |
$3.2M |
$-26K |
$-2.3M |
| Feb 2027 |
$3.3M |
$3.3M |
$90K |
$-2.2M |
| Jan 2027 |
$1.3M |
$2.6M |
$-1.4M |
$-2.3M |
| Dec 2026 |
$1.4M |
$2.6M |
$-1.2M |
$-953K |
| Nov 2026 |
$1.7M |
$2.6M |
$-884K |
$216K |
| Oct 2026 |
$519K |
$2.9M |
$-2.3M |
$1.1M |
| Sep 2026 |
$1.1M |
$1.5M |
$-362K |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |