Income Breakdown
| TV Revenue | $397K |
| TV Placement Bonus | $68K |
| Matchday Revenue | $3K |
| Sponsorship | $43K |
| Merchandising | $485K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $994K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.0M |
$1.4M |
$-330K |
$-1.8M |
| Mar 2027 |
$1.0M |
$1.3M |
$-275K |
$-1.5M |
| Feb 2027 |
$1.0M |
$1.2M |
$-166K |
$-1.2M |
| Jan 2027 |
$1.0M |
$1.2M |
$-148K |
$-1.0M |
| Dec 2026 |
$1.0M |
$1.1M |
$-59K |
$-896K |
| Nov 2026 |
$1.0M |
$1.2M |
$-135K |
$-837K |
| Oct 2026 |
$1.0M |
$2.2M |
$-1.2M |
$-702K |
| Sep 2026 |
$1.1M |
$1.1M |
$-2K |
$494K |
| Aug 2026 |
$0 |
$0 |
$0 |
$495K |