Income Breakdown
| TV Revenue | $53K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $86K |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $127K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$95K |
$1.7M |
$-1.6M |
$-9.0M |
| Mar 2027 |
$60K |
$1.6M |
$-1.5M |
$-7.4M |
| Feb 2027 |
$50K |
$1.3M |
$-1.3M |
$-5.9M |
| Jan 2027 |
$457K |
$1.4M |
$-972K |
$-4.7M |
| Dec 2026 |
$50K |
$1.1M |
$-1.1M |
$-3.7M |
| Nov 2026 |
$49K |
$1.1M |
$-1.1M |
$-2.6M |
| Oct 2026 |
$50K |
$2.6M |
$-2.6M |
$-1.6M |
| Sep 2026 |
$54K |
$950K |
$-896K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |