Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $333K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $93K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.1M |
$5.8M |
$-1.7M |
$86.4M |
| Apr 2027 |
$37.6M |
$6.4M |
$31.2M |
$88.1M |
| Mar 2027 |
$4.1M |
$5.0M |
$-913K |
$56.9M |
| Feb 2027 |
$4.8M |
$5.1M |
$-351K |
$57.8M |
| Jan 2027 |
$8.8M |
$5.1M |
$3.7M |
$58.1M |
| Dec 2026 |
$12.0M |
$6.0M |
$6.0M |
$54.4M |
| Nov 2026 |
$11.6M |
$7.1M |
$4.5M |
$48.4M |
| Oct 2026 |
$5.4M |
$7.8M |
$-2.5M |
$43.9M |
| Sep 2026 |
$20.2M |
$4.2M |
$16.0M |
$46.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |