Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $599K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $179K |
| Domestic Cup Prize | $102K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $569K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$2.3M |
$1.1M |
$1.3M |
$10.9M |
| Mar 2027 |
$2.2M |
$1.0M |
$1.2M |
$9.6M |
| Feb 2027 |
$2.2M |
$1.3M |
$887K |
$8.4M |
| Jan 2027 |
$2.2M |
$1.0M |
$1.2M |
$7.6M |
| Dec 2026 |
$2.9M |
$995K |
$1.9M |
$6.4M |
| Nov 2026 |
$2.3M |
$991K |
$1.3M |
$4.5M |
| Oct 2026 |
$2.5M |
$1.1M |
$1.3M |
$3.2M |
| Sep 2026 |
$2.2M |
$1.1M |
$1.1M |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |