Income Breakdown
| TV Revenue | $261K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $42K |
| Sponsorship | $3K |
| Merchandising | $114K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $550 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $721K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $192K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$509K |
$938K |
$-428K |
$23.6M |
| Mar 2027 |
$532K |
$1.0M |
$-479K |
$24.0M |
| Feb 2027 |
$517K |
$1.1M |
$-542K |
$24.5M |
| Jan 2027 |
$646K |
$1.0M |
$-395K |
$25.0M |
| Dec 2026 |
$517K |
$1.0M |
$-492K |
$25.4M |
| Nov 2026 |
$522K |
$1.0M |
$-506K |
$25.9M |
| Oct 2026 |
$535K |
$3.0M |
$-2.5M |
$26.4M |
| Sep 2026 |
$641K |
$739K |
$-98K |
$28.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$29.0M |