Income Breakdown
| TV Revenue | $88K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $262K |
| Staff Wages | $41K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $109K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$94K |
$415K |
$-320K |
$1.4M |
| Mar 2027 |
$93K |
$717K |
$-624K |
$1.7M |
| Feb 2027 |
$91K |
$408K |
$-316K |
$2.3M |
| Jan 2027 |
$54K |
$372K |
$-319K |
$2.6M |
| Dec 2026 |
$37K |
$392K |
$-355K |
$2.9M |
| Nov 2026 |
$46K |
$400K |
$-354K |
$3.3M |
| Oct 2026 |
$136K |
$422K |
$-285K |
$3.6M |
| Sep 2026 |
$3.2M |
$230K |
$3.0M |
$3.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |