Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.2M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $73K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.0M |
$7.6M |
$-618K |
$-12.8M |
| Apr 2027 |
$6.4M |
$7.7M |
$-1.3M |
$-12.1M |
| Mar 2027 |
$7.1M |
$7.7M |
$-608K |
$-10.8M |
| Feb 2027 |
$7.8M |
$6.7M |
$1.1M |
$-10.2M |
| Jan 2027 |
$7.7M |
$7.8M |
$-187K |
$-11.3M |
| Dec 2026 |
$3.7M |
$7.8M |
$-4.1M |
$-11.1M |
| Nov 2026 |
$3.9M |
$7.5M |
$-3.7M |
$-7.0M |
| Oct 2026 |
$928K |
$11.9M |
$-11.0M |
$-3.3M |
| Sep 2026 |
$973K |
$4.7M |
$-3.7M |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |