Income Breakdown
| TV Revenue | $413K |
| TV Placement Bonus | $194K |
| Matchday Revenue | $0 |
| Sponsorship | $265K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $91K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $743K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.6M |
$2.3M |
$376K |
$14.2M |
| Mar 2027 |
$7.1M |
$3.0M |
$4.2M |
$13.8M |
| Feb 2027 |
$3.1M |
$2.5M |
$656K |
$9.6M |
| Jan 2027 |
$2.8M |
$2.4M |
$371K |
$9.0M |
| Dec 2026 |
$2.8M |
$2.3M |
$447K |
$8.6M |
| Nov 2026 |
$2.7M |
$2.4M |
$285K |
$8.1M |
| Oct 2026 |
$2.9M |
$3.0M |
$-120K |
$7.8M |
| Sep 2026 |
$2.6M |
$2.0M |
$642K |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |