Income Breakdown
| TV Revenue | $952K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $23K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $860K |
| Staff Wages | $66K |
| Transfer Amortization | $49K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $271K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$975K |
$1.2M |
$-272K |
$15.2M |
| Mar 2027 |
$973K |
$1.2M |
$-274K |
$15.4M |
| Feb 2027 |
$964K |
$1.2M |
$-215K |
$15.6M |
| Jan 2027 |
$1.1M |
$1.1M |
$-7K |
$15.8M |
| Dec 2026 |
$1.0M |
$1.2M |
$-208K |
$15.8M |
| Nov 2026 |
$412K |
$1.2M |
$-768K |
$15.9M |
| Oct 2026 |
$333K |
$1.1M |
$-811K |
$16.6M |
| Sep 2026 |
$18.5M |
$1.2M |
$17.2M |
$17.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |