Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $565K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $736K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $209K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$685K |
$980K |
$-295K |
$-251K |
| Mar 2027 |
$703K |
$924K |
$-221K |
$44K |
| Feb 2027 |
$704K |
$820K |
$-116K |
$265K |
| Jan 2027 |
$803K |
$703K |
$101K |
$381K |
| Dec 2026 |
$734K |
$883K |
$-149K |
$280K |
| Nov 2026 |
$746K |
$858K |
$-112K |
$429K |
| Oct 2026 |
$751K |
$738K |
$14K |
$541K |
| Sep 2026 |
$683K |
$511K |
$172K |
$527K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |