Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $77K |
| Sponsorship | $36K |
| Merchandising | $676K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $61K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $817K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.8M |
$2.9M |
$1.9M |
$145K |
| Mar 2027 |
$3.5M |
$2.6M |
$896K |
$-1.8M |
| Feb 2027 |
$3.5M |
$2.1M |
$1.4M |
$8.8M |
| Jan 2027 |
$4.3M |
$2.2M |
$2.1M |
$7.3M |
| Dec 2026 |
$3.5M |
$1.9M |
$1.6M |
$5.6M |
| Nov 2026 |
$3.5M |
$1.9M |
$1.6M |
$4.0M |
| Oct 2026 |
$3.5M |
$4.3M |
$-807K |
$2.4M |
| Sep 2026 |
$4.1M |
$1.9M |
$2.2M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |