Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $734K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $83K |
| Transfer Amortization | $446K |
| Debt Interest | $0 |
| Loan Fees (Out) | $173K |
| Facility Maintenance | $954K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5.2M |
$5.3M |
$-20K |
$81.0M |
| Apr 2027 |
$5.2M |
$5.3M |
$-126K |
$80.6M |
| Mar 2027 |
$5.2M |
$6.0M |
$-735K |
$80.3M |
| Feb 2027 |
$4.9M |
$6.5M |
$-1.7M |
$80.6M |
| Jan 2027 |
$11.3M |
$6.3M |
$5.0M |
$81.8M |
| Dec 2026 |
$11.6M |
$6.2M |
$5.4M |
$76.3M |
| Nov 2026 |
$11.5M |
$6.1M |
$5.5M |
$70.5M |
| Oct 2026 |
$8.4M |
$7.6M |
$828K |
$64.6M |
| Sep 2026 |
$31.8M |
$4.2M |
$27.6M |
$63.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$57.1M |