Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $6K |
| Sponsorship | $23K |
| Merchandising | $425K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $281K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$692K |
$1.7M |
$-966K |
$-7.8M |
| Mar 2027 |
$707K |
$1.7M |
$-1.0M |
$-6.8M |
| Feb 2027 |
$739K |
$1.8M |
$-1.1M |
$-5.8M |
| Jan 2027 |
$730K |
$1.6M |
$-909K |
$-4.7M |
| Dec 2026 |
$754K |
$1.5M |
$-725K |
$-3.8M |
| Nov 2026 |
$780K |
$1.6M |
$-844K |
$-3.1M |
| Oct 2026 |
$830K |
$2.8M |
$-2.0M |
$-2.3M |
| Sep 2026 |
$783K |
$1.4M |
$-624K |
$-265K |
| Aug 2026 |
$0 |
$0 |
$0 |
$359K |