Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$4.9M |
$7.2M |
$-2.3M |
$-8.2M |
| Apr 2027 |
$4.2M |
$7.3M |
$-3.1M |
$-5.9M |
| Mar 2027 |
$4.5M |
$6.7M |
$-2.2M |
$-2.8M |
| Feb 2027 |
$5.1M |
$7.0M |
$-1.9M |
$-603K |
| Jan 2027 |
$7.5M |
$6.6M |
$853K |
$1.3M |
| Dec 2026 |
$5.9M |
$6.8M |
$-817K |
$397K |
| Nov 2026 |
$4.4M |
$7.2M |
$-2.8M |
$1.2M |
| Oct 2026 |
$3.3M |
$8.3M |
$-5.0M |
$4.0M |
| Sep 2026 |
$325K |
$4.0M |
$-3.7M |
$9.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |