Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $755K |
| Matchday Revenue | $636K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $141K |
| Transfer Amortization | $229K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.8M |
$6.1M |
$656K |
$80.0M |
| Mar 2027 |
$7.9M |
$6.4M |
$1.5M |
$79.1M |
| Feb 2027 |
$41.1M |
$6.5M |
$34.6M |
$77.3M |
| Jan 2027 |
$7.3M |
$6.2M |
$1.1M |
$42.5M |
| Dec 2026 |
$8.1M |
$6.7M |
$1.4M |
$41.2M |
| Nov 2026 |
$8.2M |
$6.7M |
$1.5M |
$39.5M |
| Oct 2026 |
$7.8M |
$11.7M |
$-3.9M |
$37.8M |
| Sep 2026 |
$4.9M |
$3.7M |
$1.2M |
$41.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$52.1M |