Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $282K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.0M |
$4.6M |
$1.4M |
$2.3M |
| Mar 2027 |
$5.4M |
$4.4M |
$956K |
$826K |
| Feb 2027 |
$4.3M |
$3.9M |
$435K |
$-129K |
| Jan 2027 |
$8.5M |
$4.0M |
$4.4M |
$11.5M |
| Dec 2026 |
$7.2M |
$4.0M |
$3.2M |
$7.1M |
| Nov 2026 |
$8.6M |
$4.4M |
$4.2M |
$3.9M |
| Oct 2026 |
$4.6M |
$8.6M |
$-4.0M |
$-326K |
| Sep 2026 |
$3.7M |
$3.2M |
$492K |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |