Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $162K |
| Matchday Revenue | $135K |
| Sponsorship | $0 |
| Merchandising | $26K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $146K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $791K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.2M |
$3.6M |
$-1.4M |
$-15.5M |
| Apr 2027 |
$486K |
$3.1M |
$-2.6M |
$-14.1M |
| Mar 2027 |
$109K |
$2.4M |
$-2.3M |
$-11.5M |
| Feb 2027 |
$75K |
$1.9M |
$-1.9M |
$-9.2M |
| Jan 2027 |
$1.5M |
$2.0M |
$-545K |
$-7.4M |
| Dec 2026 |
$74K |
$1.6M |
$-1.6M |
$-6.8M |
| Nov 2026 |
$90K |
$1.7M |
$-1.6M |
$-5.3M |
| Oct 2026 |
$108K |
$3.8M |
$-3.7M |
$-3.7M |
| Sep 2026 |
$74K |
$1.9M |
$-1.9M |
$46K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |