Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.8M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $75K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.8M |
$5.3M |
$-565K |
$-12.9M |
| Apr 2027 |
$5.4M |
$5.5M |
$-92K |
$-12.4M |
| Mar 2027 |
$4.9M |
$5.2M |
$-260K |
$-12.3M |
| Feb 2027 |
$2.4M |
$4.5M |
$-2.1M |
$-12.0M |
| Jan 2027 |
$1.8M |
$4.8M |
$-3.0M |
$-9.9M |
| Dec 2026 |
$2.9M |
$4.5M |
$-1.6M |
$-6.9M |
| Nov 2026 |
$1.3M |
$4.0M |
$-2.7M |
$-5.3M |
| Oct 2026 |
$1.3M |
$9.5M |
$-8.2M |
$-2.6M |
| Sep 2026 |
$1.4M |
$2.1M |
$-688K |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |