Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.6M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $71K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $33K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$7.4M |
$8.1M |
$-726K |
$5.8M |
| Apr 2027 |
$7.3M |
$8.1M |
$-802K |
$6.5M |
| Mar 2027 |
$7.6M |
$8.4M |
$-765K |
$7.2M |
| Feb 2027 |
$8.4M |
$8.9M |
$-529K |
$7.9M |
| Jan 2027 |
$8.6M |
$8.6M |
$-26K |
$8.4M |
| Dec 2026 |
$9.5M |
$8.8M |
$688K |
$8.3M |
| Nov 2026 |
$3.5M |
$7.4M |
$-3.9M |
$7.6M |
| Oct 2026 |
$2.7M |
$12.7M |
$-10.0M |
$11.4M |
| Sep 2026 |
$2.5M |
$3.4M |
$-935K |
$21.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |