Income Breakdown
| TV Revenue | $188K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $295 |
| Sponsorship | $5K |
| Merchandising | $155K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $681K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$403K |
$832K |
$-429K |
$-2.9M |
| Mar 2027 |
$400K |
$819K |
$-419K |
$-2.5M |
| Feb 2027 |
$391K |
$625K |
$-233K |
$-2.0M |
| Jan 2027 |
$400K |
$762K |
$-362K |
$-1.8M |
| Dec 2026 |
$411K |
$816K |
$-404K |
$-1.4M |
| Nov 2026 |
$400K |
$973K |
$-573K |
$-1.0M |
| Oct 2026 |
$375K |
$706K |
$-331K |
$-469K |
| Sep 2026 |
$394K |
$533K |
$-139K |
$-139K |
| Aug 2026 |
$0 |
$0 |
$0 |
$486 |