Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $172K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $88K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5.3M |
$4.6M |
$720K |
$11.0M |
| Mar 2027 |
$5.5M |
$4.9M |
$608K |
$10.3M |
| Feb 2027 |
$5.5M |
$5.2M |
$358K |
$9.6M |
| Jan 2027 |
$5.5M |
$5.1M |
$412K |
$9.3M |
| Dec 2026 |
$5.5M |
$4.9M |
$586K |
$8.8M |
| Nov 2026 |
$5.5M |
$4.9M |
$601K |
$8.2M |
| Oct 2026 |
$2.9M |
$6.4M |
$-3.5M |
$7.6M |
| Sep 2026 |
$3.9M |
$1.8M |
$2.1M |
$11.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |