Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $90K |
| 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 | $295K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.1M |
$418K |
$705K |
$717K |
| Mar 2027 |
$1.1M |
$416K |
$710K |
$12K |
| Feb 2027 |
$328K |
$421K |
$-93K |
$-698K |
| Jan 2027 |
$65K |
$448K |
$-383K |
$-604K |
| Dec 2026 |
$65K |
$417K |
$-352K |
$-222K |
| Nov 2026 |
$56K |
$416K |
$-360K |
$130K |
| Oct 2026 |
$188K |
$427K |
$-239K |
$491K |
| Sep 2026 |
$262K |
$167K |
$95K |
$730K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |