Income Breakdown
| TV Revenue | $32K |
| 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 | $467K |
| Staff Wages | $46K |
| Transfer Amortization | $2K |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$34K |
$615K |
$-581K |
$-3.6M |
| Mar 2027 |
$82K |
$795K |
$-713K |
$-3.1M |
| Feb 2027 |
$106K |
$749K |
$-642K |
$-2.4M |
| Jan 2027 |
$93K |
$730K |
$-636K |
$-1.7M |
| Dec 2026 |
$93K |
$636K |
$-543K |
$-1.1M |
| Nov 2026 |
$105K |
$582K |
$-477K |
$-533K |
| Oct 2026 |
$86K |
$610K |
$-524K |
$-58K |
| Sep 2026 |
$39K |
$515K |
$-476K |
$465K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |