Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $235K |
| 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 | $4.8M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $763K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.7M |
$5.7M |
$-3.9M |
$-10.5M |
| Apr 2027 |
$1.7M |
$2.6M |
$-909K |
$-6.5M |
| Mar 2027 |
$1.7M |
$2.6M |
$-835K |
$-5.6M |
| Feb 2027 |
$1.7M |
$2.6M |
$-832K |
$-4.8M |
| Jan 2027 |
$7.4M |
$2.4M |
$5.0M |
$-3.9M |
| Dec 2026 |
$486K |
$2.2M |
$-1.7M |
$-9.0M |
| Nov 2026 |
$646K |
$2.2M |
$-1.6M |
$-7.3M |
| Oct 2026 |
$691K |
$7.7M |
$-7.0M |
$-5.7M |
| Sep 2026 |
$334K |
$2.2M |
$-1.9M |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |