Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $499K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.3M |
$9.4M |
$-3.0M |
$38.4M |
| Apr 2027 |
$55.4M |
$7.8M |
$47.6M |
$41.4M |
| Mar 2027 |
$6.9M |
$8.1M |
$-1.3M |
$-6.2M |
| Feb 2027 |
$5.9M |
$7.2M |
$-1.2M |
$-4.9M |
| Jan 2027 |
$9.1M |
$6.9M |
$2.2M |
$-3.6M |
| Dec 2026 |
$6.1M |
$6.7M |
$-664K |
$-5.8M |
| Nov 2026 |
$2.6M |
$6.3M |
$-3.7M |
$-5.2M |
| Oct 2026 |
$3.3M |
$8.8M |
$-5.5M |
$-1.5M |
| Sep 2026 |
$700K |
$3.1M |
$-2.4M |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |