Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $406K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $53K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $908K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5.1M |
$2.5M |
$2.5M |
$70.2M |
| Mar 2027 |
$5.2M |
$2.6M |
$2.6M |
$67.6M |
| Feb 2027 |
$5.3M |
$2.8M |
$2.6M |
$65.0M |
| Jan 2027 |
$7.1M |
$2.7M |
$4.4M |
$62.5M |
| Dec 2026 |
$8.3M |
$2.6M |
$5.6M |
$58.0M |
| Nov 2026 |
$5.2M |
$2.2M |
$3.0M |
$52.3M |
| Oct 2026 |
$2.7M |
$2.3M |
$370K |
$49.2M |
| Sep 2026 |
$49.8M |
$1.5M |
$48.2M |
$48.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |