Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $73K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.6M |
$5.4M |
$-1.8M |
$-12.2M |
| Apr 2027 |
$3.7M |
$4.6M |
$-918K |
$-10.5M |
| Mar 2027 |
$3.7M |
$4.6M |
$-886K |
$-9.6M |
| Feb 2027 |
$3.7M |
$4.6M |
$-901K |
$-8.7M |
| Jan 2027 |
$3.7M |
$4.9M |
$-1.2M |
$-7.8M |
| Dec 2026 |
$5.0M |
$5.2M |
$-199K |
$-6.5M |
| Nov 2026 |
$2.1M |
$4.3M |
$-2.2M |
$-6.3M |
| Oct 2026 |
$1.5M |
$8.7M |
$-7.2M |
$-4.1M |
| Sep 2026 |
$1.9M |
$3.8M |
$-2.0M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |