Income Breakdown
| TV Revenue | $6K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $405 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $182K |
| Staff Wages | $33K |
| Transfer Amortization | $1K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6K |
$336K |
$-330K |
$-1.4M |
| Mar 2027 |
$6K |
$333K |
$-327K |
$-1.1M |
| Feb 2027 |
$6K |
$300K |
$-294K |
$-737K |
| Jan 2027 |
$6K |
$270K |
$-264K |
$-444K |
| Dec 2026 |
$6K |
$246K |
$-240K |
$-182K |
| Nov 2026 |
$211K |
$255K |
$-44K |
$57K |
| Oct 2026 |
$7K |
$278K |
$-272K |
$99K |
| Sep 2026 |
$40K |
$239K |
$-199K |
$390K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |