Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $119K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $665 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5K |
$250K |
$-245K |
$-118K |
| Mar 2027 |
$2K |
$243K |
$-240K |
$127K |
| Feb 2027 |
$2K |
$242K |
$-239K |
$368K |
| Jan 2027 |
$8K |
$241K |
$-233K |
$607K |
| Dec 2026 |
$92K |
$232K |
$-140K |
$840K |
| Nov 2026 |
$2K |
$245K |
$-242K |
$980K |
| Oct 2026 |
$2K |
$246K |
$-244K |
$1.2M |
| Sep 2026 |
$1.0M |
$174K |
$866K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$600K |