Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.5M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $242K |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $597K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5.0M |
$6.2M |
$-1.2M |
$-41.0M |
| Apr 2027 |
$5.2M |
$6.3M |
$-1.2M |
$-39.8M |
| Mar 2027 |
$4.5M |
$5.1M |
$-576K |
$-38.7M |
| Feb 2027 |
$2.5M |
$4.3M |
$-1.9M |
$-38.1M |
| Jan 2027 |
$2.6M |
$5.9M |
$-3.3M |
$-36.2M |
| Dec 2026 |
$2.4M |
$4.2M |
$-1.8M |
$-32.9M |
| Nov 2026 |
$1.2M |
$3.8M |
$-2.5M |
$-31.2M |
| Oct 2026 |
$995K |
$9.8M |
$-8.8M |
$-28.6M |
| Sep 2026 |
$3.2M |
$3.8M |
$-622K |
$-19.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |