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) | $10K |
Expense Breakdown
| Player Wages | $626K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $81K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $129K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$34K |
$864K |
$-830K |
$-5.7M |
| Mar 2027 |
$25K |
$634K |
$-609K |
$-4.9M |
| Feb 2027 |
$30K |
$699K |
$-669K |
$-4.3M |
| Jan 2027 |
$25K |
$761K |
$-736K |
$-3.6M |
| Dec 2026 |
$175K |
$593K |
$-418K |
$-2.8M |
| Nov 2026 |
$31K |
$593K |
$-562K |
$-2.4M |
| Oct 2026 |
$10K |
$1.7M |
$-1.7M |
$-1.9M |
| Sep 2026 |
$106K |
$703K |
$-597K |
$-216K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |