Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $146K |
| Sponsorship | $1.4M |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $134K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$12.0M |
$6.3M |
$5.7M |
$54.9M |
| Mar 2027 |
$11.9M |
$6.9M |
$5.0M |
$49.1M |
| Feb 2027 |
$12.2M |
$7.8M |
$4.4M |
$44.0M |
| Jan 2027 |
$11.9M |
$7.6M |
$4.3M |
$39.6M |
| Dec 2026 |
$11.9M |
$7.5M |
$4.3M |
$35.2M |
| Nov 2026 |
$11.8M |
$7.7M |
$4.1M |
$30.8M |
| Oct 2026 |
$12.0M |
$12.0M |
$-32K |
$26.6M |
| Sep 2026 |
$11.8M |
$5.9M |
$5.9M |
$26.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.0M |