Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $53K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.1M |
$4.9M |
$-861K |
$15.9M |
| Apr 2027 |
$4.0M |
$4.9M |
$-952K |
$16.8M |
| Mar 2027 |
$4.7M |
$5.1M |
$-438K |
$17.7M |
| Feb 2027 |
$4.6M |
$5.2M |
$-648K |
$18.1M |
| Jan 2027 |
$5.6M |
$5.4M |
$170K |
$18.8M |
| Dec 2026 |
$6.5M |
$5.5M |
$1.0M |
$18.6M |
| Nov 2026 |
$3.2M |
$4.6M |
$-1.4M |
$17.5M |
| Oct 2026 |
$1.3M |
$7.2M |
$-5.9M |
$18.9M |
| Sep 2026 |
$66K |
$2.9M |
$-2.8M |
$24.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$27.9M |