Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $440 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $157K |
| Staff Wages | $32K |
| Transfer Amortization | $520 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6K |
$355K |
$-349K |
$-2.0M |
| Mar 2027 |
$5K |
$342K |
$-336K |
$-1.7M |
| Feb 2027 |
$10K |
$344K |
$-334K |
$-1.3M |
| Jan 2027 |
$10K |
$390K |
$-381K |
$-987K |
| Dec 2026 |
$8K |
$337K |
$-330K |
$-607K |
| Nov 2026 |
$9K |
$323K |
$-313K |
$-278K |
| Oct 2026 |
$75K |
$318K |
$-243K |
$35K |
| Sep 2026 |
$206K |
$220K |
$-14K |
$303K |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |