Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $602K |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $674K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.3M |
$1.3M |
$-81K |
$2.6M |
| Mar 2027 |
$1.3M |
$1.3M |
$-17K |
$2.7M |
| Feb 2027 |
$1.3M |
$1.3M |
$1K |
$2.7M |
| Jan 2027 |
$1.3M |
$1.3M |
$18K |
$2.7M |
| Dec 2026 |
$3.0M |
$1.3M |
$1.7M |
$2.7M |
| Nov 2026 |
$427K |
$989K |
$-562K |
$979K |
| Oct 2026 |
$395K |
$1.1M |
$-675K |
$1.5M |
| Sep 2026 |
$63K |
$387K |
$-324K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |