Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.6M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.8M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $137K |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.9M |
$11.1M |
$-4.2M |
$-26.6M |
| Apr 2027 |
$6.4M |
$11.1M |
$-4.7M |
$-22.4M |
| Mar 2027 |
$10.2M |
$10.7M |
$-560K |
$-17.7M |
| Feb 2027 |
$10.0M |
$9.9M |
$119K |
$-17.2M |
| Jan 2027 |
$3.3M |
$10.2M |
$-6.9M |
$-17.3M |
| Dec 2026 |
$2.9M |
$9.6M |
$-6.7M |
$-10.4M |
| Nov 2026 |
$3.1M |
$9.3M |
$-6.2M |
$-3.7M |
| Oct 2026 |
$2.1M |
$19.9M |
$-17.8M |
$2.6M |
| Sep 2026 |
$600K |
$5.6M |
$-5.0M |
$20.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |