Income Breakdown
| TV Revenue | $137K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $4K |
| Sponsorship | $58K |
| Merchandising | $408K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $889K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $258K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$712K |
$1.2M |
$-486K |
$-2.3M |
| Mar 2027 |
$1.3M |
$1.2M |
$88K |
$-1.9M |
| Feb 2027 |
$732K |
$1.3M |
$-559K |
$-1.9M |
| Jan 2027 |
$1.0M |
$1.2M |
$-176K |
$-1.4M |
| Dec 2026 |
$698K |
$1.0M |
$-305K |
$-1.2M |
| Nov 2026 |
$854K |
$1.1M |
$-278K |
$-909K |
| Oct 2026 |
$683K |
$997K |
$-314K |
$-632K |
| Sep 2026 |
$666K |
$985K |
$-319K |
$-318K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1K |