Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $281K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $57K |
| Transfer Amortization | $54K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.5M |
$4.5M |
$-977K |
$9.0M |
| Apr 2027 |
$3.5M |
$3.7M |
$-185K |
$9.9M |
| Mar 2027 |
$3.5M |
$3.7M |
$-205K |
$10.1M |
| Feb 2027 |
$3.5M |
$3.6M |
$-116K |
$10.2M |
| Jan 2027 |
$3.9M |
$3.7M |
$239K |
$10.3M |
| Dec 2026 |
$1.6M |
$3.2M |
$-1.6M |
$10.0M |
| Nov 2026 |
$1.7M |
$3.3M |
$-1.6M |
$11.5M |
| Oct 2026 |
$1.4M |
$4.7M |
$-3.2M |
$13.1M |
| Sep 2026 |
$10.5M |
$1.7M |
$8.7M |
$16.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |