Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $373K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $67K |
| Transfer Amortization | $35K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$2.7M |
$5.8M |
$-3.0M |
$-55K |
| Apr 2027 |
$3.9M |
$4.2M |
$-278K |
$2.9M |
| Mar 2027 |
$3.5M |
$4.5M |
$-940K |
$3.2M |
| Feb 2027 |
$3.3M |
$4.5M |
$-1.2M |
$4.1M |
| Jan 2027 |
$3.5M |
$4.6M |
$-1.0M |
$5.2M |
| Dec 2026 |
$4.0M |
$4.6M |
$-527K |
$6.2M |
| Nov 2026 |
$1.5M |
$3.9M |
$-2.4M |
$6.7M |
| Oct 2026 |
$775K |
$6.2M |
$-5.4M |
$9.0M |
| Sep 2026 |
$-85K |
$2.8M |
$-2.9M |
$14.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |