Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $257K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.2M |
$4.1M |
$-918K |
$19.5M |
| Apr 2027 |
$3.2M |
$3.6M |
$-479K |
$20.4M |
| Mar 2027 |
$3.1M |
$3.6M |
$-470K |
$20.9M |
| Feb 2027 |
$3.1M |
$3.6M |
$-450K |
$21.4M |
| Jan 2027 |
$3.3M |
$3.7M |
$-436K |
$21.8M |
| Dec 2026 |
$6.2M |
$4.5M |
$1.6M |
$22.3M |
| Nov 2026 |
$1.1M |
$4.3M |
$-3.2M |
$20.6M |
| Oct 2026 |
$1.2M |
$6.0M |
$-4.8M |
$23.8M |
| Sep 2026 |
$20.5M |
$2.0M |
$18.5M |
$28.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |