Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $249K |
| Matchday Revenue | $21K |
| Sponsorship | $32K |
| Merchandising | $317K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $40K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $499K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.7M |
$2.1M |
$516K |
$19.0M |
| Mar 2027 |
$3.3M |
$2.3M |
$975K |
$18.4M |
| Feb 2027 |
$3.6M |
$2.2M |
$1.4M |
$17.4M |
| Jan 2027 |
$9.6M |
$2.3M |
$7.3M |
$22.3M |
| Dec 2026 |
$6.4M |
$1.9M |
$4.5M |
$16.2M |
| Nov 2026 |
$6.4M |
$1.9M |
$4.5M |
$11.7M |
| Oct 2026 |
$5.6M |
$3.6M |
$2.0M |
$7.2M |
| Sep 2026 |
$6.3M |
$1.8M |
$4.5M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |