Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $231K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $448 |
| Facility Maintenance | $41K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$17K |
$313K |
$-296K |
$-1.8M |
| Mar 2027 |
$4K |
$303K |
$-299K |
$-1.5M |
| Feb 2027 |
$35K |
$468K |
$-433K |
$-1.2M |
| Jan 2027 |
$4K |
$313K |
$-309K |
$-791K |
| Dec 2026 |
$70K |
$273K |
$-203K |
$-482K |
| Nov 2026 |
$4K |
$271K |
$-267K |
$-279K |
| Oct 2026 |
$4K |
$309K |
$-305K |
$-12K |
| Sep 2026 |
$27K |
$114K |
$-87K |
$294K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |