Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $57K |
| Transfer Amortization | $33K |
| Debt Interest | $101K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.4M |
$7.7M |
$-3.2M |
$-18.0M |
| Apr 2027 |
$4.5M |
$5.5M |
$-994K |
$-14.8M |
| Mar 2027 |
$4.5M |
$5.6M |
$-1.1M |
$-13.9M |
| Feb 2027 |
$4.1M |
$5.7M |
$-1.6M |
$-12.8M |
| Jan 2027 |
$1.9M |
$5.2M |
$-3.3M |
$-11.3M |
| Dec 2026 |
$2.3M |
$4.8M |
$-2.5M |
$-8.0M |
| Nov 2026 |
$2.4M |
$4.8M |
$-2.4M |
$-5.5M |
| Oct 2026 |
$825K |
$8.9M |
$-8.1M |
$-3.2M |
| Sep 2026 |
$369K |
$4.1M |
$-3.7M |
$4.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |