Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $316K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $81K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.9M |
$7.7M |
$-3.9M |
$11.8M |
| Apr 2027 |
$3.9M |
$4.2M |
$-289K |
$15.6M |
| Mar 2027 |
$4.0M |
$4.6M |
$-621K |
$15.8M |
| Feb 2027 |
$4.0M |
$5.0M |
$-963K |
$16.3M |
| Jan 2027 |
$4.1M |
$4.8M |
$-764K |
$17.2M |
| Dec 2026 |
$7.1M |
$5.0M |
$2.0M |
$17.9M |
| Nov 2026 |
$7.6M |
$5.3M |
$2.3M |
$15.7M |
| Oct 2026 |
$2.9M |
$7.1M |
$-4.2M |
$13.3M |
| Sep 2026 |
$4.4M |
$2.7M |
$1.7M |
$17.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$20.0M |