Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $53K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.4M |
$3.4M |
$966K |
$16.2M |
| Mar 2027 |
$4.5M |
$3.5M |
$1.0M |
$15.2M |
| Feb 2027 |
$4.1M |
$3.8M |
$278K |
$14.2M |
| Jan 2027 |
$1.9M |
$2.8M |
$-829K |
$13.9M |
| Dec 2026 |
$1.5M |
$2.8M |
$-1.3M |
$14.7M |
| Nov 2026 |
$508K |
$2.5M |
$-2.0M |
$16.0M |
| Oct 2026 |
$155K |
$2.1M |
$-1.9M |
$18.0M |
| Sep 2026 |
$21.7M |
$3.7M |
$18.0M |
$19.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |