Income Breakdown
| TV Revenue | $54K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $957K |
| Staff Wages | $62K |
| Transfer Amortization | $4K |
| Debt Interest | $79K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$55K |
$1.2M |
$-1.2M |
$-8.0M |
| Mar 2027 |
$55K |
$1.2M |
$-1.1M |
$-6.8M |
| Feb 2027 |
$54K |
$1.1M |
$-1.0M |
$-5.7M |
| Jan 2027 |
$55K |
$1.2M |
$-1.2M |
$-4.6M |
| Dec 2026 |
$55K |
$1.1M |
$-1.0M |
$-3.5M |
| Nov 2026 |
$56K |
$1.2M |
$-1.2M |
$-2.4M |
| Oct 2026 |
$65K |
$2.1M |
$-2.1M |
$-1.2M |
| Sep 2026 |
$57K |
$590K |
$-533K |
$806K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |