Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $399K |
| Matchday Revenue | $39K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $94K |
| Transfer Amortization | $56K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$3.0M |
$3.6M |
$-631K |
$86.0M |
| Mar 2027 |
$23.3M |
$3.7M |
$19.6M |
$86.6M |
| Feb 2027 |
$3.3M |
$4.0M |
$-675K |
$66.9M |
| Jan 2027 |
$9.4M |
$3.9M |
$5.4M |
$67.5M |
| Dec 2026 |
$9.5M |
$4.0M |
$5.4M |
$62.0M |
| Nov 2026 |
$9.4M |
$4.0M |
$5.4M |
$56.6M |
| Oct 2026 |
$4.4M |
$3.6M |
$852K |
$51.1M |
| Sep 2026 |
$39.7M |
$1.8M |
$37.9M |
$51.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.0M |