Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.2M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $73K |
| Transfer Amortization | $100K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.2M |
$8.3M |
$-1.1M |
$59.0M |
| Apr 2027 |
$64.1M |
$9.9M |
$54.2M |
$60.0M |
| Mar 2027 |
$9.0M |
$8.2M |
$793K |
$5.7M |
| Feb 2027 |
$7.7M |
$8.2M |
$-507K |
$4.8M |
| Jan 2027 |
$7.9M |
$8.1M |
$-224K |
$5.2M |
| Dec 2026 |
$8.3M |
$8.4M |
$-103K |
$5.3M |
| Nov 2026 |
$4.6M |
$7.3M |
$-2.6M |
$5.3M |
| Oct 2026 |
$2.9M |
$13.0M |
$-10.1M |
$7.9M |
| Sep 2026 |
$2.5M |
$5.3M |
$-2.7M |
$17.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |