Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $597K |
| Staff Wages | $40K |
| Transfer Amortization | $8K |
| Debt Interest | $6K |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$943K |
$805K |
$138K |
$-1.2M |
| Mar 2027 |
$945K |
$833K |
$113K |
$-1.4M |
| Feb 2027 |
$325K |
$872K |
$-547K |
$-1.5M |
| Jan 2027 |
$274K |
$860K |
$-586K |
$-961K |
| Dec 2026 |
$275K |
$830K |
$-555K |
$-383K |
| Nov 2026 |
$51K |
$815K |
$-764K |
$164K |
| Oct 2026 |
$140K |
$1.0M |
$-887K |
$921K |
| Sep 2026 |
$212K |
$592K |
$-379K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |