Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $111K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $437K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $175K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$382K |
$656K |
$-274K |
$-3.9M |
| Mar 2027 |
$402K |
$951K |
$-549K |
$-3.6M |
| Feb 2027 |
$410K |
$1.0M |
$-616K |
$-3.0M |
| Jan 2027 |
$387K |
$932K |
$-545K |
$-2.4M |
| Dec 2026 |
$367K |
$837K |
$-470K |
$-1.9M |
| Nov 2026 |
$364K |
$956K |
$-592K |
$-1.4M |
| Oct 2026 |
$362K |
$972K |
$-609K |
$-805K |
| Sep 2026 |
$387K |
$705K |
$-318K |
$-196K |
| Aug 2026 |
$0 |
$0 |
$0 |
$122K |