Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $433 |
| 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 | $167K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $141K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5K |
$365K |
$-360K |
$-2.4M |
| Mar 2027 |
$7K |
$350K |
$-343K |
$-2.0M |
| Feb 2027 |
$48K |
$390K |
$-342K |
$-1.6M |
| Jan 2027 |
$8K |
$434K |
$-426K |
$-1.3M |
| Dec 2026 |
$12K |
$363K |
$-352K |
$-880K |
| Nov 2026 |
$5K |
$329K |
$-325K |
$-528K |
| Oct 2026 |
$4K |
$325K |
$-321K |
$-203K |
| Sep 2026 |
$4K |
$203K |
$-200K |
$118K |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |