Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $312K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $474K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $164K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$418K |
$670K |
$-252K |
$-1.2M |
| Mar 2027 |
$421K |
$625K |
$-204K |
$-990K |
| Feb 2027 |
$439K |
$636K |
$-198K |
$-786K |
| Jan 2027 |
$499K |
$745K |
$-246K |
$-588K |
| Dec 2026 |
$464K |
$755K |
$-291K |
$-343K |
| Nov 2026 |
$468K |
$809K |
$-341K |
$-52K |
| Oct 2026 |
$492K |
$672K |
$-180K |
$290K |
| Sep 2026 |
$476K |
$312K |
$164K |
$469K |
| Aug 2026 |
$0 |
$0 |
$0 |
$305K |