Income Breakdown
| TV Revenue | $653K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $0 |
| Merchandising | $53K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $59K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $592K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$715K |
$2.5M |
$-1.8M |
$47.4M |
| Mar 2027 |
$863K |
$2.6M |
$-1.7M |
$49.2M |
| Feb 2027 |
$819K |
$2.9M |
$-2.0M |
$50.9M |
| Jan 2027 |
$836K |
$2.2M |
$-1.4M |
$52.9M |
| Dec 2026 |
$581K |
$2.2M |
$-1.6M |
$54.2M |
| Nov 2026 |
$675K |
$2.3M |
$-1.6M |
$55.8M |
| Oct 2026 |
$264K |
$2.0M |
$-1.7M |
$57.3M |
| Sep 2026 |
$74K |
$863K |
$-789K |
$60.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$88.0M |