Income Breakdown
| TV Revenue | $130K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
Expense Breakdown
| Player Wages | $386K |
| Staff Wages | $44K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $238K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$162K |
$681K |
$-519K |
$14.2M |
| Mar 2027 |
$135K |
$661K |
$-526K |
$14.7M |
| Feb 2027 |
$219K |
$723K |
$-503K |
$15.2M |
| Jan 2027 |
$1.5M |
$603K |
$887K |
$15.7M |
| Dec 2026 |
$3.3M |
$557K |
$2.7M |
$14.8M |
| Nov 2026 |
$3.0M |
$551K |
$2.5M |
$12.1M |
| Oct 2026 |
$1.2M |
$526K |
$706K |
$9.7M |
| Sep 2026 |
$7.5M |
$325K |
$7.1M |
$9.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |