Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $797K |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.5M |
$6.0M |
$-1.5M |
$3.1M |
| Apr 2027 |
$5.5M |
$5.9M |
$-379K |
$4.7M |
| Mar 2027 |
$6.0M |
$5.8M |
$215K |
$5.0M |
| Feb 2027 |
$5.3M |
$6.1M |
$-769K |
$4.8M |
| Jan 2027 |
$9.7M |
$5.7M |
$4.0M |
$5.6M |
| Dec 2026 |
$4.6M |
$5.3M |
$-703K |
$1.6M |
| Nov 2026 |
$4.0M |
$5.5M |
$-1.5M |
$2.3M |
| Oct 2026 |
$3.6M |
$9.8M |
$-6.2M |
$3.8M |
| Sep 2026 |
$657K |
$3.3M |
$-2.7M |
$10.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |