Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $79K |
| Transfer Amortization | $96K |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3.1M |
$5.4M |
$-2.4M |
$-6.9M |
| Apr 2027 |
$3.2M |
$4.7M |
$-1.5M |
$-4.6M |
| Mar 2027 |
$3.4M |
$5.2M |
$-1.9M |
$-3.2M |
| Feb 2027 |
$3.9M |
$5.8M |
$-1.8M |
$-1.5M |
| Jan 2027 |
$4.1M |
$5.5M |
$-1.4M |
$284K |
| Dec 2026 |
$4.2M |
$5.4M |
$-1.1M |
$1.6M |
| Nov 2026 |
$1.7M |
$4.7M |
$-3.0M |
$2.6M |
| Oct 2026 |
$1.4M |
$8.5M |
$-7.1M |
$5.6M |
| Sep 2026 |
$1.0M |
$2.9M |
$-1.8M |
$12.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |