Income Breakdown
| TV Revenue | $481K |
| TV Placement Bonus | $140K |
| Matchday Revenue | $36K |
| Sponsorship | $63K |
| Merchandising | $389K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.1M |
$1.4M |
$-283K |
$-2.2M |
| Mar 2027 |
$1.1M |
$1.6M |
$-472K |
$-2.0M |
| Feb 2027 |
$1.1M |
$1.5M |
$-404K |
$-1.5M |
| Jan 2027 |
$1.1M |
$1.5M |
$-356K |
$-1.1M |
| Dec 2026 |
$1.1M |
$1.4M |
$-240K |
$-722K |
| Nov 2026 |
$1.2M |
$1.4M |
$-215K |
$-482K |
| Oct 2026 |
$1.1M |
$4.2M |
$-3.0M |
$-267K |
| Sep 2026 |
$1.2M |
$988K |
$225K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |