Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $295K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $103K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.6M |
$7.2M |
$-3.5M |
$6.4M |
| Apr 2027 |
$3.9M |
$5.4M |
$-1.5M |
$9.9M |
| Mar 2027 |
$4.4M |
$5.8M |
$-1.4M |
$11.4M |
| Feb 2027 |
$4.5M |
$6.3M |
$-1.7M |
$12.8M |
| Jan 2027 |
$4.1M |
$6.0M |
$-1.9M |
$14.6M |
| Dec 2026 |
$3.5M |
$6.0M |
$-2.5M |
$16.4M |
| Nov 2026 |
$4.3M |
$6.2M |
$-1.9M |
$18.9M |
| Oct 2026 |
$1.8M |
$10.8M |
$-9.0M |
$20.8M |
| Sep 2026 |
$10.7M |
$3.7M |
$7.0M |
$29.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |