Income Breakdown
| TV Revenue | $246K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $226K |
| Sponsorship | $102K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $76K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $477K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.3M |
$3.1M |
$-779K |
$-1.5M |
| Mar 2027 |
$2.4M |
$2.1M |
$273K |
$-718K |
| Feb 2027 |
$2.4M |
$2.3M |
$144K |
$-991K |
| Jan 2027 |
$2.4M |
$2.1M |
$314K |
$-1.1M |
| Dec 2026 |
$2.5M |
$2.1M |
$395K |
$-1.4M |
| Nov 2026 |
$2.4M |
$2.1M |
$370K |
$-1.8M |
| Oct 2026 |
$2.3M |
$4.6M |
$-2.3M |
$-2.2M |
| Sep 2026 |
$2.2M |
$2.1M |
$95K |
$119K |
| Aug 2026 |
$0 |
$0 |
$0 |
$24K |