Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $901K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $11.8M |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $185K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.1M |
$14.1M |
$-7.1M |
$62.5M |
| Apr 2027 |
$8.8M |
$12.9M |
$-4.1M |
$69.5M |
| Mar 2027 |
$78.2M |
$10.9M |
$67.3M |
$73.7M |
| Feb 2027 |
$8.5M |
$10.1M |
$-1.6M |
$6.3M |
| Jan 2027 |
$11.6M |
$11.3M |
$326K |
$7.9M |
| Dec 2026 |
$8.9M |
$10.3M |
$-1.4M |
$7.6M |
| Nov 2026 |
$4.2M |
$9.3M |
$-5.2M |
$9.0M |
| Oct 2026 |
$4.2M |
$14.8M |
$-10.6M |
$14.1M |
| Sep 2026 |
$3.7M |
$6.9M |
$-3.2M |
$24.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$27.9M |