Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $73K |
| Sponsorship | $0 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $85K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $666K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.3M |
$3.4M |
$-2.1M |
$-8.5M |
| Mar 2027 |
$448K |
$2.1M |
$-1.7M |
$-6.4M |
| Feb 2027 |
$477K |
$2.2M |
$-1.7M |
$-4.7M |
| Jan 2027 |
$495K |
$1.9M |
$-1.4M |
$-3.0M |
| Dec 2026 |
$471K |
$1.5M |
$-1.0M |
$-1.6M |
| Nov 2026 |
$201K |
$1.6M |
$-1.4M |
$-598K |
| Oct 2026 |
$199K |
$2.5M |
$-2.3M |
$836K |
| Sep 2026 |
$132K |
$822K |
$-690K |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |