Income Breakdown
| TV Revenue | $393K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $580K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$433K |
$2.1M |
$-1.6M |
$-8.5M |
| Mar 2027 |
$411K |
$2.2M |
$-1.8M |
$-6.8M |
| Feb 2027 |
$440K |
$2.1M |
$-1.6M |
$-5.1M |
| Jan 2027 |
$466K |
$2.5M |
$-2.1M |
$-3.5M |
| Dec 2026 |
$485K |
$2.4M |
$-2.0M |
$-1.4M |
| Nov 2026 |
$187K |
$2.4M |
$-2.2M |
$556K |
| Oct 2026 |
$185K |
$4.3M |
$-4.1M |
$2.7M |
| Sep 2026 |
$4.3M |
$2.5M |
$1.8M |
$6.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |