Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $736K |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.1M |
$4.5M |
$-406K |
$12.0M |
| Apr 2027 |
$5.2M |
$4.6M |
$628K |
$12.4M |
| Mar 2027 |
$4.6M |
$4.3M |
$368K |
$11.8M |
| Feb 2027 |
$3.3M |
$4.1M |
$-802K |
$11.4M |
| Jan 2027 |
$4.7M |
$4.1M |
$592K |
$12.2M |
| Dec 2026 |
$2.1M |
$3.2M |
$-1.2M |
$11.6M |
| Nov 2026 |
$724K |
$3.1M |
$-2.3M |
$12.8M |
| Oct 2026 |
$1.1M |
$4.7M |
$-3.6M |
$15.1M |
| Sep 2026 |
$10.4M |
$1.8M |
$8.5M |
$18.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |