Income Breakdown
| TV Revenue | $396K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $13K |
| Sponsorship | $47K |
| Merchandising | $844K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $489K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.4M |
$1.7M |
$-304K |
$-3.2M |
| Mar 2027 |
$1.6M |
$2.0M |
$-398K |
$-2.9M |
| Feb 2027 |
$1.6M |
$2.1M |
$-482K |
$-2.5M |
| Jan 2027 |
$1.5M |
$2.0M |
$-415K |
$-2.0M |
| Dec 2026 |
$1.5M |
$1.7M |
$-200K |
$-1.6M |
| Nov 2026 |
$1.5M |
$1.9M |
$-388K |
$-1.4M |
| Oct 2026 |
$1.5M |
$3.1M |
$-1.6M |
$-986K |
| Sep 2026 |
$1.5M |
$1.4M |
$50K |
$635K |
| Aug 2026 |
$0 |
$0 |
$0 |
$584K |