Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $980K |
| Matchday Revenue | $44K |
| Sponsorship | $37K |
| Merchandising | $422K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $38K |
| Transfer Amortization | $937 |
| Debt Interest | $4K |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $785K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.0M |
$2.2M |
$1.8M |
$-1.4M |
| Mar 2027 |
$3.7M |
$2.4M |
$1.4M |
$-3.2M |
| Feb 2027 |
$4.3M |
$2.5M |
$1.8M |
$-4.6M |
| Jan 2027 |
$4.0M |
$2.3M |
$1.8M |
$-6.3M |
| Dec 2026 |
$3.3M |
$2.2M |
$1.1M |
$-8.1M |
| Nov 2026 |
$4.3M |
$2.0M |
$2.3M |
$-9.2M |
| Oct 2026 |
$4.3M |
$2.9M |
$1.4M |
$7.5M |
| Sep 2026 |
$4.3M |
$1.3M |
$3.0M |
$6.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |