Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.4M |
$7.7M |
$-387K |
$-7.4M |
| Apr 2027 |
$7.2M |
$7.8M |
$-570K |
$11.0M |
| Mar 2027 |
$7.1M |
$6.5M |
$624K |
$11.6M |
| Feb 2027 |
$7.4M |
$7.7M |
$-335K |
$10.9M |
| Jan 2027 |
$24.7M |
$7.8M |
$16.9M |
$11.3M |
| Dec 2026 |
$7.2M |
$9.3M |
$-2.1M |
$-5.7M |
| Nov 2026 |
$8.7M |
$11.0M |
$-2.2M |
$-3.6M |
| Oct 2026 |
$3.7M |
$18.0M |
$-14.4M |
$-1.4M |
| Sep 2026 |
$3.9M |
$9.9M |
$-6.1M |
$13.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |