Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $254K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $76K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $171K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $743K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.9M |
$5.3M |
$-3.5M |
$-17.9M |
| Apr 2027 |
$1.8M |
$3.9M |
$-2.1M |
$-14.4M |
| Mar 2027 |
$1.8M |
$4.2M |
$-2.4M |
$-12.4M |
| Feb 2027 |
$1.8M |
$2.7M |
$-912K |
$-9.9M |
| Jan 2027 |
$8.7M |
$4.0M |
$4.7M |
$-9.0M |
| Dec 2026 |
$1.8M |
$3.9M |
$-2.2M |
$-13.7M |
| Nov 2026 |
$2.0M |
$4.3M |
$-2.3M |
$-11.6M |
| Oct 2026 |
$821K |
$8.9M |
$-8.1M |
$-9.3M |
| Sep 2026 |
$437K |
$4.2M |
$-3.8M |
$-1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |