Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.1M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $134K |
| Transfer Amortization | $0 |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.6M |
$8.2M |
$-598K |
$-12.0M |
| Mar 2027 |
$8.2M |
$8.1M |
$123K |
$-11.4M |
| Feb 2027 |
$7.6M |
$8.4M |
$-732K |
$-11.5M |
| Jan 2027 |
$9.0M |
$8.9M |
$64K |
$-10.8M |
| Dec 2026 |
$7.7M |
$8.5M |
$-807K |
$-10.9M |
| Nov 2026 |
$9.7M |
$8.8M |
$912K |
$-10.1M |
| Oct 2026 |
$2.8M |
$14.1M |
$-11.3M |
$-11.0M |
| Sep 2026 |
$2.5M |
$4.8M |
$-2.3M |
$273K |
| Aug 2026 |
$0 |
$0 |
$0 |
$35.6M |