Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $218K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $90K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $572K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $366K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$1.6M |
$962K |
$650K |
$8.6M |
| Mar 2027 |
$1.9M |
$968K |
$886K |
$7.9M |
| Feb 2027 |
$1.9M |
$896K |
$979K |
$7.0M |
| Jan 2027 |
$1.9M |
$881K |
$996K |
$6.0M |
| Dec 2026 |
$2.3M |
$862K |
$1.4M |
$5.0M |
| Nov 2026 |
$1.9M |
$888K |
$1.0M |
$3.6M |
| Oct 2026 |
$1.9M |
$928K |
$1.0M |
$2.6M |
| Sep 2026 |
$1.7M |
$501K |
$1.2M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |