Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $20K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.7M |
$7.4M |
$-2.7M |
$8.0M |
| Apr 2027 |
$5.9M |
$5.9M |
$-3K |
$10.7M |
| Mar 2027 |
$5.4M |
$5.6M |
$-179K |
$10.7M |
| Feb 2027 |
$6.0M |
$6.4M |
$-457K |
$21.0M |
| Jan 2027 |
$20.3M |
$6.0M |
$14.4M |
$21.4M |
| Dec 2026 |
$12.1M |
$6.1M |
$6.1M |
$7.1M |
| Nov 2026 |
$7.0M |
$5.1M |
$1.9M |
$1.0M |
| Oct 2026 |
$2.4M |
$6.5M |
$-4.1M |
$-837K |
| Sep 2026 |
$3.2M |
$1.8M |
$1.4M |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |