Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.2M |
$2.5M |
$-305K |
$40.5M |
| Mar 2027 |
$2.1M |
$2.4M |
$-301K |
$40.8M |
| Feb 2027 |
$2.4M |
$2.5M |
$-123K |
$41.1M |
| Jan 2027 |
$4.3M |
$2.2M |
$2.1M |
$41.2M |
| Dec 2026 |
$10.2M |
$2.2M |
$8.0M |
$39.1M |
| Nov 2026 |
$6.8M |
$2.1M |
$4.8M |
$31.1M |
| Oct 2026 |
$6.4M |
$1.9M |
$4.5M |
$26.3M |
| Sep 2026 |
$21.3M |
$994K |
$20.3M |
$21.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |