Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $390K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.9M |
$7.9M |
$-3.0M |
$115.1M |
| Apr 2027 |
$6.0M |
$6.2M |
$-225K |
$118.1M |
| Mar 2027 |
$6.8M |
$6.5M |
$367K |
$118.3M |
| Feb 2027 |
$5.3M |
$6.8M |
$-1.5M |
$117.9M |
| Jan 2027 |
$7.3M |
$6.8M |
$465K |
$119.5M |
| Dec 2026 |
$9.4M |
$7.1M |
$2.3M |
$119.0M |
| Nov 2026 |
$9.4M |
$8.1M |
$1.4M |
$116.8M |
| Oct 2026 |
$7.4M |
$13.5M |
$-6.1M |
$115.4M |
| Sep 2026 |
$5.4M |
$4.6M |
$843K |
$121.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$120.7M |