Income Breakdown
| TV Revenue | $14K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $852K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $72K |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$19K |
$1.1M |
$-1.1M |
$-7.6M |
| Mar 2027 |
$13K |
$1.1M |
$-1.1M |
$-6.5M |
| Feb 2027 |
$198K |
$943K |
$-745K |
$-5.4M |
| Jan 2027 |
$71K |
$1.2M |
$-1.1M |
$-4.7M |
| Dec 2026 |
$13K |
$939K |
$-926K |
$-3.6M |
| Nov 2026 |
$22K |
$935K |
$-913K |
$-2.6M |
| Oct 2026 |
$62K |
$3.4M |
$-3.4M |
$-1.7M |
| Sep 2026 |
$24K |
$858K |
$-835K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |