Income Breakdown
| TV Revenue | $988K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $29K |
| Sponsorship | $0 |
| Merchandising | $27K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $920K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $80K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $621K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.0M |
$1.7M |
$-627K |
$-8.1M |
| Mar 2027 |
$1.1M |
$1.8M |
$-708K |
$-7.4M |
| Feb 2027 |
$333K |
$1.4M |
$-1.0M |
$-6.7M |
| Jan 2027 |
$341K |
$1.6M |
$-1.3M |
$-5.7M |
| Dec 2026 |
$362K |
$1.5M |
$-1.1M |
$-4.4M |
| Nov 2026 |
$79K |
$1.3M |
$-1.2M |
$-3.3M |
| Oct 2026 |
$92K |
$3.6M |
$-3.5M |
$-2.2M |
| Sep 2026 |
$411K |
$1.1M |
$-700K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |