Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.0M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $10.1M |
| Staff Wages | $69K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$9.0M |
$12.6M |
$-3.7M |
$2.7M |
| Apr 2027 |
$7.2M |
$8.6M |
$-1.4M |
$6.3M |
| Mar 2027 |
$7.9M |
$8.5M |
$-526K |
$7.6M |
| Feb 2027 |
$7.2M |
$8.6M |
$-1.4M |
$8.1M |
| Jan 2027 |
$8.2M |
$8.5M |
$-262K |
$9.4M |
| Dec 2026 |
$3.1M |
$7.1M |
$-4.0M |
$9.5M |
| Nov 2026 |
$3.1M |
$7.6M |
$-4.5M |
$13.4M |
| Oct 2026 |
$2.2M |
$12.0M |
$-9.8M |
$17.9M |
| Sep 2026 |
$5.0M |
$4.7M |
$279K |
$27.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |