Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $212K |
| Matchday Revenue | $0 |
| Sponsorship | $242K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $815K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.8M |
$2.5M |
$2.3M |
$35.0M |
| Mar 2027 |
$4.9M |
$2.6M |
$2.3M |
$32.7M |
| Feb 2027 |
$5.1M |
$2.6M |
$2.5M |
$30.4M |
| Jan 2027 |
$5.2M |
$2.6M |
$2.6M |
$27.9M |
| Dec 2026 |
$5.9M |
$2.7M |
$3.1M |
$25.2M |
| Nov 2026 |
$5.3M |
$2.9M |
$2.4M |
$22.1M |
| Oct 2026 |
$5.4M |
$4.0M |
$1.3M |
$19.7M |
| Sep 2026 |
$16.0M |
$1.4M |
$14.5M |
$18.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |