Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $39K |
| Transfer Amortization | $15K |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $666K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$1.3M |
$3.9M |
$-2.6M |
$-11.2M |
| Apr 2027 |
$1.3M |
$3.3M |
$-2.0M |
$-8.6M |
| Mar 2027 |
$1.8M |
$3.4M |
$-1.6M |
$-6.7M |
| Feb 2027 |
$1.3M |
$4.1M |
$-2.7M |
$-5.1M |
| Jan 2027 |
$1.5M |
$3.8M |
$-2.3M |
$-2.4M |
| Dec 2026 |
$558K |
$3.5M |
$-2.9M |
$-55K |
| Nov 2026 |
$554K |
$3.1M |
$-2.5M |
$2.8M |
| Oct 2026 |
$466K |
$7.6M |
$-7.1M |
$5.4M |
| Sep 2026 |
$34K |
$2.0M |
$-2.0M |
$12.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |