Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.1M |
$6.1M |
$59K |
$8.6M |
| Apr 2027 |
$7.7M |
$5.4M |
$2.4M |
$20.7M |
| Mar 2027 |
$8.4M |
$5.3M |
$3.2M |
$18.3M |
| Feb 2027 |
$6.7M |
$5.4M |
$1.3M |
$15.2M |
| Jan 2027 |
$15.5M |
$6.2M |
$9.4M |
$13.9M |
| Dec 2026 |
$10.2M |
$6.3M |
$3.8M |
$4.5M |
| Nov 2026 |
$7.0M |
$5.3M |
$1.7M |
$665K |
| Oct 2026 |
$3.0M |
$7.4M |
$-4.4M |
$-1.0M |
| Sep 2026 |
$3.7M |
$4.1M |
$-401K |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |