Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $163K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $495K |
| Staff Wages | $62K |
| Transfer Amortization | $791 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $653K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.0M |
$1.2M |
$820K |
$18.9M |
| Mar 2027 |
$2.0M |
$1.2M |
$788K |
$18.1M |
| Feb 2027 |
$805K |
$950K |
$-145K |
$17.3M |
| Jan 2027 |
$990K |
$937K |
$53K |
$17.4M |
| Dec 2026 |
$819K |
$917K |
$-97K |
$17.4M |
| Nov 2026 |
$228K |
$771K |
$-543K |
$17.5M |
| Oct 2026 |
$1.6M |
$774K |
$828K |
$18.0M |
| Sep 2026 |
$14.5M |
$404K |
$14.0M |
$17.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |