Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $11K |
| Sponsorship | $5K |
| Merchandising | $44K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $169K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $450 |
| Facility Maintenance | $107K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$112K |
$294K |
$-183K |
$-740K |
| Mar 2027 |
$119K |
$357K |
$-238K |
$-557K |
| Feb 2027 |
$126K |
$296K |
$-170K |
$-319K |
| Jan 2027 |
$119K |
$287K |
$-169K |
$-149K |
| Dec 2026 |
$126K |
$281K |
$-155K |
$19K |
| Nov 2026 |
$123K |
$297K |
$-174K |
$174K |
| Oct 2026 |
$134K |
$267K |
$-133K |
$348K |
| Sep 2026 |
$139K |
$158K |
$-19K |
$481K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |