Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $245K |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $538K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $497K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$3.0M |
$1.1M |
$1.9M |
$16.7M |
| Mar 2027 |
$2.9M |
$1.0M |
$1.9M |
$14.8M |
| Feb 2027 |
$3.2M |
$1.1M |
$2.2M |
$12.9M |
| Jan 2027 |
$3.2M |
$1.1M |
$2.2M |
$10.7M |
| Dec 2026 |
$3.6M |
$1.0M |
$2.6M |
$8.6M |
| Nov 2026 |
$3.3M |
$1.0M |
$2.2M |
$6.0M |
| Oct 2026 |
$3.0M |
$2.0M |
$1.0M |
$3.8M |
| Sep 2026 |
$3.1M |
$820K |
$2.3M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |