Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $230K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $83K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$11.4M |
$4.1M |
$7.4M |
$104.6M |
| Mar 2027 |
$11.5M |
$4.2M |
$7.3M |
$97.2M |
| Feb 2027 |
$5.6M |
$4.1M |
$1.5M |
$89.8M |
| Jan 2027 |
$11.9M |
$4.0M |
$7.9M |
$88.3M |
| Dec 2026 |
$14.9M |
$4.1M |
$10.8M |
$80.3M |
| Nov 2026 |
$11.7M |
$3.2M |
$8.5M |
$69.5M |
| Oct 2026 |
$5.7M |
$3.2M |
$2.5M |
$60.9M |
| Sep 2026 |
$57.4M |
$1.9M |
$55.5M |
$58.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |