Income Breakdown
| TV Revenue | $377K |
| TV Placement Bonus | $157K |
| Matchday Revenue | $72K |
| Sponsorship | $217K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $87K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $714K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.7M |
$2.6M |
$105K |
$3.9M |
| Mar 2027 |
$2.8M |
$2.6M |
$171K |
$3.8M |
| Feb 2027 |
$4.1M |
$3.0M |
$1.1M |
$3.7M |
| Jan 2027 |
$2.8M |
$3.0M |
$-201K |
$2.6M |
| Dec 2026 |
$3.0M |
$2.3M |
$696K |
$2.8M |
| Nov 2026 |
$2.7M |
$2.3M |
$360K |
$2.1M |
| Oct 2026 |
$2.8M |
$4.4M |
$-1.7M |
$1.7M |
| Sep 2026 |
$4.4M |
$1.7M |
$2.6M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |