Income Breakdown
| TV Revenue | $12K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $415K |
| Staff Wages | $34K |
| Transfer Amortization | $3K |
| Debt Interest | $8K |
| Loan Fees (Out) | $449 |
| Facility Maintenance | $137K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$18K |
$597K |
$-579K |
$-1.4M |
| Mar 2027 |
$35K |
$486K |
$-451K |
$-858K |
| Feb 2027 |
$24K |
$443K |
$-419K |
$-410K |
| Jan 2027 |
$25K |
$453K |
$-429K |
$6K |
| Dec 2026 |
$171K |
$397K |
$-227K |
$431K |
| Nov 2026 |
$34K |
$469K |
$-436K |
$655K |
| Oct 2026 |
$48K |
$626K |
$-578K |
$1.1M |
| Sep 2026 |
$635K |
$341K |
$294K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |