Income Breakdown
| TV Revenue | $237K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $525K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $44K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $243K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$252K |
$830K |
$-578K |
$-4.4M |
| Apr 2027 |
$272K |
$799K |
$-528K |
$-3.9M |
| Mar 2027 |
$63K |
$677K |
$-615K |
$-3.3M |
| Feb 2027 |
$68K |
$708K |
$-640K |
$-2.7M |
| Jan 2027 |
$51K |
$746K |
$-695K |
$-2.1M |
| Dec 2026 |
$47K |
$605K |
$-558K |
$-1.4M |
| Nov 2026 |
$57K |
$685K |
$-628K |
$-827K |
| Oct 2026 |
$38K |
$596K |
$-558K |
$-199K |
| Sep 2026 |
$73K |
$222K |
$-149K |
$359K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |