Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $266K |
| Sponsorship | $1.3M |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $158K |
| Transfer Amortization | $107K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$10.3M |
$7.5M |
$2.9M |
$37.6M |
| Mar 2027 |
$10.7M |
$8.1M |
$2.6M |
$34.6M |
| Feb 2027 |
$11.5M |
$8.2M |
$3.3M |
$31.9M |
| Jan 2027 |
$10.8M |
$8.4M |
$2.4M |
$29.8M |
| Dec 2026 |
$10.6M |
$8.4M |
$2.3M |
$27.3M |
| Nov 2026 |
$11.4M |
$8.6M |
$2.8M |
$25.0M |
| Oct 2026 |
$10.8M |
$13.1M |
$-2.2M |
$22.1M |
| Sep 2026 |
$12.0M |
$5.3M |
$6.7M |
$24.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |