Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
Expense Breakdown
| Player Wages | $216K |
| Staff Wages | $33K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$19K |
$279K |
$-259K |
$116K |
| Mar 2027 |
$4K |
$269K |
$-265K |
$372K |
| Feb 2027 |
$56K |
$926K |
$-870K |
$633K |
| Jan 2027 |
$19K |
$266K |
$-247K |
$1.5M |
| Dec 2026 |
$46K |
$254K |
$-208K |
$1.7M |
| Nov 2026 |
$4K |
$254K |
$-251K |
$1.9M |
| Oct 2026 |
$563K |
$267K |
$296K |
$2.2M |
| Sep 2026 |
$1.2M |
$102K |
$1.1M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |