Income Breakdown
| TV Revenue | $48K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $99K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$69K |
$1.5M |
$-1.4M |
$-10.1M |
| Mar 2027 |
$76K |
$1.5M |
$-1.4M |
$-8.7M |
| Feb 2027 |
$55K |
$1.2M |
$-1.2M |
$-7.3M |
| Jan 2027 |
$728K |
$1.6M |
$-828K |
$-6.1M |
| Dec 2026 |
$55K |
$1.2M |
$-1.2M |
$-5.3M |
| Nov 2026 |
$55K |
$1.2M |
$-1.1M |
$-4.1M |
| Oct 2026 |
$56K |
$2.8M |
$-2.7M |
$-3.0M |
| Sep 2026 |
$54K |
$1.2M |
$-1.1M |
$-241K |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |