Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $18K |
| Sponsorship | $97K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $616 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $544K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.3M |
$2.4M |
$-55K |
$-448K |
| Mar 2027 |
$2.4M |
$2.5M |
$-94K |
$-393K |
| Feb 2027 |
$2.4M |
$2.0M |
$404K |
$-299K |
| Jan 2027 |
$2.5M |
$2.7M |
$-177K |
$-703K |
| Dec 2026 |
$2.5M |
$2.6M |
$-74K |
$-527K |
| Nov 2026 |
$2.6M |
$2.5M |
$48K |
$-452K |
| Oct 2026 |
$2.7M |
$3.9M |
$-1.3M |
$-500K |
| Sep 2026 |
$2.6M |
$1.9M |
$735K |
$774K |
| Aug 2026 |
$0 |
$0 |
$0 |
$39K |