Income Breakdown
| TV Revenue | $218K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $831K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $82K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$233K |
$1.2M |
$-1.0M |
$-8.6M |
| Mar 2027 |
$47K |
$1.2M |
$-1.1M |
$-7.5M |
| Feb 2027 |
$52K |
$1.2M |
$-1.1M |
$-6.4M |
| Jan 2027 |
$52K |
$1.4M |
$-1.4M |
$-5.3M |
| Dec 2026 |
$58K |
$1.1M |
$-1.0M |
$-3.9M |
| Nov 2026 |
$46K |
$1.2M |
$-1.2M |
$-2.9M |
| Oct 2026 |
$52K |
$2.1M |
$-2.1M |
$-1.7M |
| Sep 2026 |
$117K |
$518K |
$-401K |
$361K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |