Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $56K |
| Transfer Amortization | $20K |
| Debt Interest | $170K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $655K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$933K |
$4.9M |
$-3.9M |
$-17.3M |
| Apr 2027 |
$975K |
$3.0M |
$-2.1M |
$-13.4M |
| Mar 2027 |
$944K |
$3.2M |
$-2.3M |
$-11.3M |
| Feb 2027 |
$939K |
$3.0M |
$-2.1M |
$-9.1M |
| Jan 2027 |
$1.0M |
$3.3M |
$-2.3M |
$-7.1M |
| Dec 2026 |
$307K |
$3.3M |
$-3.0M |
$-4.8M |
| Nov 2026 |
$313K |
$3.5M |
$-3.2M |
$-1.8M |
| Oct 2026 |
$332K |
$7.1M |
$-6.8M |
$1.4M |
| Sep 2026 |
$5.7M |
$1.6M |
$4.1M |
$8.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |