Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $590K |
| Matchday Revenue | $27K |
| Sponsorship | $70K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $59K |
| Transfer Amortization | $708 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.5M |
$2.7M |
$4.7M |
$52.7M |
| Mar 2027 |
$7.6M |
$2.8M |
$4.8M |
$47.9M |
| Feb 2027 |
$8.1M |
$2.8M |
$5.3M |
$43.1M |
| Jan 2027 |
$14.8M |
$2.6M |
$12.2M |
$49.9M |
| Dec 2026 |
$8.3M |
$2.6M |
$5.7M |
$37.8M |
| Nov 2026 |
$8.3M |
$2.6M |
$5.7M |
$32.1M |
| Oct 2026 |
$8.0M |
$2.5M |
$5.5M |
$26.4M |
| Sep 2026 |
$20.8M |
$1.8M |
$19.0M |
$20.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |