Income Breakdown
| TV Revenue | $23K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $68K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $179K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$28K |
$1.5M |
$-1.4M |
$-7.2M |
| Mar 2027 |
$30K |
$1.1M |
$-1.1M |
$-5.7M |
| Feb 2027 |
$30K |
$1.1M |
$-1.1M |
$-4.6M |
| Jan 2027 |
$30K |
$1.2M |
$-1.2M |
$-3.5M |
| Dec 2026 |
$566K |
$1.0M |
$-444K |
$-2.3M |
| Nov 2026 |
$37K |
$1.0M |
$-968K |
$-1.9M |
| Oct 2026 |
$292K |
$2.6M |
$-2.3M |
$-929K |
| Sep 2026 |
$81K |
$678K |
$-598K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |