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) | $0 |
Expense Breakdown
| Player Wages | $164K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4K |
$307K |
$-303K |
$-1.8M |
| Mar 2027 |
$4K |
$304K |
$-300K |
$-1.5M |
| Feb 2027 |
$9K |
$302K |
$-293K |
$-1.2M |
| Jan 2027 |
$14K |
$342K |
$-328K |
$-900K |
| Dec 2026 |
$12K |
$294K |
$-281K |
$-572K |
| Nov 2026 |
$10K |
$291K |
$-281K |
$-291K |
| Oct 2026 |
$4K |
$393K |
$-389K |
$-10K |
| Sep 2026 |
$29K |
$157K |
$-129K |
$379K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |