Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $453K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $290K |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $51K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $482K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.9M |
$1.9M |
$3K |
$409K |
| Mar 2027 |
$1.6M |
$1.5M |
$103K |
$403K |
| Feb 2027 |
$1.5M |
$1.5M |
$21K |
$298K |
| Jan 2027 |
$1.5M |
$1.5M |
$36K |
$275K |
| Dec 2026 |
$2.1M |
$1.5M |
$677K |
$237K |
| Nov 2026 |
$1.4M |
$1.4M |
$39K |
$-442K |
| Oct 2026 |
$1.9M |
$4.1M |
$-2.2M |
$-482K |
| Sep 2026 |
$2.5M |
$1.9M |
$568K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |