Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $180K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
Expense Breakdown
| Player Wages | $275K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $270K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.3M |
$574K |
$743K |
$1.4M |
| Mar 2027 |
$1.3M |
$369K |
$948K |
$705K |
| Feb 2027 |
$391K |
$412K |
$-21K |
$-243K |
| Jan 2027 |
$386K |
$377K |
$9K |
$-222K |
| Dec 2026 |
$85K |
$367K |
$-282K |
$-232K |
| Nov 2026 |
$89K |
$367K |
$-278K |
$50K |
| Oct 2026 |
$19K |
$373K |
$-354K |
$328K |
| Sep 2026 |
$363K |
$190K |
$174K |
$682K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |