Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $571K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $634K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $852K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.1M |
$1.5M |
$2.6M |
$45.1M |
| Mar 2027 |
$4.0M |
$1.5M |
$2.5M |
$42.6M |
| Feb 2027 |
$4.1M |
$1.5M |
$2.6M |
$40.1M |
| Jan 2027 |
$4.4M |
$1.5M |
$2.9M |
$37.5M |
| Dec 2026 |
$1.6M |
$1.3M |
$386K |
$34.6M |
| Nov 2026 |
$425K |
$1.2M |
$-735K |
$34.2M |
| Oct 2026 |
$887K |
$1.2M |
$-344K |
$34.9M |
| Sep 2026 |
$33.4M |
$723K |
$32.7M |
$35.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |