Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $334K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $68K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.1M |
$5.6M |
$-1.5M |
$2.8M |
| Apr 2027 |
$3.4M |
$3.7M |
$-302K |
$4.3M |
| Mar 2027 |
$3.4M |
$3.7M |
$-261K |
$4.6M |
| Feb 2027 |
$3.5M |
$3.5M |
$-40K |
$4.8M |
| Jan 2027 |
$3.5M |
$3.5M |
$25K |
$4.8M |
| Dec 2026 |
$7.0M |
$3.5M |
$3.6M |
$4.8M |
| Nov 2026 |
$1.4M |
$2.9M |
$-1.5M |
$1.2M |
| Oct 2026 |
$1.5M |
$3.4M |
$-1.9M |
$2.6M |
| Sep 2026 |
$1.5M |
$1.1M |
$418K |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |