Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
Expense Breakdown
| Player Wages | $242K |
| Staff Wages | $36K |
| Transfer Amortization | $1K |
| Debt Interest | $2K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$31K |
$310K |
$-279K |
$-296K |
| Mar 2027 |
$116K |
$290K |
$-174K |
$-18K |
| Feb 2027 |
$21K |
$552K |
$-531K |
$155K |
| Jan 2027 |
$26K |
$243K |
$-217K |
$685K |
| Dec 2026 |
$109K |
$264K |
$-155K |
$901K |
| Nov 2026 |
$19K |
$293K |
$-274K |
$1.1M |
| Oct 2026 |
$204K |
$299K |
$-94K |
$1.3M |
| Sep 2026 |
$1.2M |
$179K |
$976K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |