Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $346K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $53K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.3M |
$5.3M |
$-1.0M |
$3.8M |
| Apr 2027 |
$4.3M |
$5.6M |
$-1.3M |
$4.8M |
| Mar 2027 |
$4.4M |
$4.5M |
$-48K |
$6.1M |
| Feb 2027 |
$4.4M |
$5.3M |
$-896K |
$6.2M |
| Jan 2027 |
$5.8M |
$5.8M |
$-10K |
$7.0M |
| Dec 2026 |
$5.9M |
$6.2M |
$-287K |
$7.0M |
| Nov 2026 |
$5.9M |
$5.8M |
$9K |
$7.3M |
| Oct 2026 |
$2.6M |
$9.7M |
$-7.1M |
$7.3M |
| Sep 2026 |
$4.6M |
$2.3M |
$2.3M |
$14.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |