Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $319K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $17K |
| Loan Fees (Out) | $672 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$10K |
$423K |
$-413K |
$-1.8M |
| Mar 2027 |
$3K |
$396K |
$-393K |
$-1.4M |
| Feb 2027 |
$5K |
$326K |
$-322K |
$-975K |
| Jan 2027 |
$3K |
$354K |
$-351K |
$-654K |
| Dec 2026 |
$51K |
$287K |
$-237K |
$-302K |
| Nov 2026 |
$3K |
$327K |
$-324K |
$-66K |
| Oct 2026 |
$5K |
$285K |
$-280K |
$259K |
| Sep 2026 |
$173K |
$134K |
$39K |
$539K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |