Income Breakdown
| TV Revenue | $251K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $0 |
| Sponsorship | $117K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $175K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $56K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $560K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.6M |
$2.2M |
$441K |
$4.0M |
| Mar 2027 |
$2.6M |
$2.1M |
$515K |
$3.5M |
| Feb 2027 |
$2.6M |
$2.1M |
$450K |
$2.9M |
| Jan 2027 |
$2.7M |
$1.8M |
$902K |
$2.4M |
| Dec 2026 |
$2.7M |
$2.6M |
$66K |
$4.0M |
| Nov 2026 |
$2.8M |
$2.6M |
$175K |
$4.0M |
| Oct 2026 |
$2.9M |
$1.5M |
$1.3M |
$3.8M |
| Sep 2026 |
$2.9M |
$919K |
$1.9M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$522K |