Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $0 |
| Sponsorship | $118K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $538K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $336K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.3M |
$921K |
$357K |
$3.7M |
| Mar 2027 |
$1.3M |
$921K |
$354K |
$3.4M |
| Feb 2027 |
$1.3M |
$889K |
$420K |
$3.0M |
| Jan 2027 |
$1.5M |
$928K |
$577K |
$2.6M |
| Dec 2026 |
$1.3M |
$1.2M |
$153K |
$2.0M |
| Nov 2026 |
$1.4M |
$1.2M |
$213K |
$1.9M |
| Oct 2026 |
$1.4M |
$953K |
$432K |
$1.7M |
| Sep 2026 |
$1.4M |
$587K |
$777K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$444K |