Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $733K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $99K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$196K |
$1.1M |
$-882K |
$-10.1M |
| Mar 2027 |
$201K |
$1.4M |
$-1.2M |
$-9.2M |
| Feb 2027 |
$52K |
$1.5M |
$-1.5M |
$-8.0M |
| Jan 2027 |
$49K |
$1.7M |
$-1.6M |
$-6.5M |
| Dec 2026 |
$49K |
$1.5M |
$-1.4M |
$-4.9M |
| Nov 2026 |
$47K |
$1.4M |
$-1.3M |
$-3.5M |
| Oct 2026 |
$15K |
$1.9M |
$-1.9M |
$-2.1M |
| Sep 2026 |
$42K |
$789K |
$-747K |
$-247K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |