Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $523K |
| Staff Wages | $44K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $193K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$60K |
$848K |
$-788K |
$9.0M |
| Mar 2027 |
$60K |
$838K |
$-778K |
$9.8M |
| Feb 2027 |
$1.8M |
$1.5M |
$218K |
$10.5M |
| Jan 2027 |
$1.5M |
$686K |
$860K |
$10.2M |
| Dec 2026 |
$57K |
$684K |
$-626K |
$9.3M |
| Nov 2026 |
$57K |
$678K |
$-621K |
$9.9M |
| Oct 2026 |
$3.7M |
$726K |
$2.9M |
$10.5M |
| Sep 2026 |
$9.3M |
$399K |
$8.9M |
$7.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |