Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $654K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$8.1M |
$10.0M |
$-1.9M |
$53.7M |
| Apr 2027 |
$11.5M |
$8.9M |
$2.6M |
$67.8M |
| Mar 2027 |
$10.2M |
$8.4M |
$1.8M |
$65.2M |
| Feb 2027 |
$12.9M |
$8.9M |
$4.0M |
$63.4M |
| Jan 2027 |
$36.6M |
$9.3M |
$27.3M |
$59.4M |
| Dec 2026 |
$15.8M |
$9.9M |
$5.8M |
$32.1M |
| Nov 2026 |
$15.9M |
$9.9M |
$6.0M |
$26.3M |
| Oct 2026 |
$14.2M |
$10.8M |
$3.4M |
$20.3M |
| Sep 2026 |
$5.8M |
$6.7M |
$-938K |
$16.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$17.8M |