Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $44K |
| Sponsorship | $31K |
| Merchandising | $619K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $450 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $694K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$3.8M |
$2.0M |
$1.8M |
$-63K |
| Mar 2027 |
$3.1M |
$2.2M |
$898K |
$-1.9M |
| Feb 2027 |
$1.6M |
$1.6M |
$-14K |
$-2.8M |
| Jan 2027 |
$1.2M |
$1.3M |
$-85K |
$-2.7M |
| Dec 2026 |
$766K |
$1.3M |
$-486K |
$-2.7M |
| Nov 2026 |
$771K |
$1.2M |
$-447K |
$-2.2M |
| Oct 2026 |
$792K |
$2.7M |
$-1.9M |
$-1.7M |
| Sep 2026 |
$756K |
$1.2M |
$-473K |
$162K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |