Income Breakdown
| TV Revenue | $543K |
| TV Placement Bonus | $213K |
| Matchday Revenue | $96K |
| Sponsorship | $279K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $268K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $848K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.2M |
$2.8M |
$1.3M |
$8.8M |
| Mar 2027 |
$4.1M |
$2.9M |
$1.2M |
$7.5M |
| Feb 2027 |
$4.3M |
$3.3M |
$995K |
$6.2M |
| Jan 2027 |
$4.2M |
$3.4M |
$711K |
$5.2M |
| Dec 2026 |
$4.2M |
$2.6M |
$1.6M |
$4.5M |
| Nov 2026 |
$4.1M |
$2.7M |
$1.4M |
$2.9M |
| Oct 2026 |
$4.3M |
$5.3M |
$-1000K |
$1.5M |
| Sep 2026 |
$3.9M |
$2.5M |
$1.4M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.1M |