Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $2K |
| Sponsorship | $96K |
| Merchandising | $926K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $839K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.3M |
$1.2M |
$96K |
$692K |
| Mar 2027 |
$1.3M |
$1.2M |
$128K |
$595K |
| Feb 2027 |
$1.3M |
$1.2M |
$142K |
$468K |
| Jan 2027 |
$1.3M |
$1.2M |
$148K |
$326K |
| Dec 2026 |
$1.4M |
$1.2M |
$207K |
$178K |
| Nov 2026 |
$1.4M |
$1.2M |
$216K |
$-29K |
| Oct 2026 |
$1.4M |
$2.6M |
$-1.2M |
$-245K |
| Sep 2026 |
$1.4M |
$902K |
$475K |
$907K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |