Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $21K |
| Sponsorship | $37K |
| Merchandising | $406K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $731K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.4M |
$2.1M |
$2.3M |
$-3.0M |
| Mar 2027 |
$4.3M |
$2.1M |
$2.2M |
$-5.3M |
| Feb 2027 |
$4.6M |
$2.1M |
$2.5M |
$-7.4M |
| Jan 2027 |
$4.4M |
$1.7M |
$2.8M |
$10.4M |
| Dec 2026 |
$4.0M |
$1.7M |
$2.3M |
$7.6M |
| Nov 2026 |
$4.0M |
$1.7M |
$2.3M |
$5.3M |
| Oct 2026 |
$3.5M |
$4.1M |
$-600K |
$3.0M |
| Sep 2026 |
$3.6M |
$1.0M |
$2.6M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |