Income Breakdown
| TV Revenue | $776K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $342K |
| Sponsorship | $478K |
| Merchandising | $5.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $115K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.0M |
$8.7M |
$-1.7M |
$5.9M |
| Mar 2027 |
$7.2M |
$6.8M |
$422K |
$7.5M |
| Feb 2027 |
$7.7M |
$6.9M |
$753K |
$7.0M |
| Jan 2027 |
$8.0M |
$6.9M |
$1.2M |
$6.7M |
| Dec 2026 |
$7.9M |
$6.7M |
$1.2M |
$5.4M |
| Nov 2026 |
$8.0M |
$6.6M |
$1.4M |
$4.1M |
| Oct 2026 |
$7.8M |
$8.5M |
$-779K |
$2.6M |
| Sep 2026 |
$7.9M |
$3.4M |
$4.5M |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |