Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $103K |
| Sponsorship | $231K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $146K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.2M |
$3.3M |
$2.9M |
$32.4M |
| Mar 2027 |
$6.2M |
$2.8M |
$3.3M |
$29.5M |
| Feb 2027 |
$6.4M |
$2.9M |
$3.5M |
$26.1M |
| Jan 2027 |
$6.6M |
$3.1M |
$3.5M |
$22.7M |
| Dec 2026 |
$6.6M |
$3.1M |
$3.5M |
$19.2M |
| Nov 2026 |
$6.6M |
$3.1M |
$3.5M |
$15.7M |
| Oct 2026 |
$6.9M |
$5.0M |
$1.9M |
$12.3M |
| Sep 2026 |
$7.6M |
$2.3M |
$5.3M |
$10.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |