Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $61K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.6M |
$2.8M |
$4.8M |
$42.6M |
| Mar 2027 |
$7.6M |
$2.9M |
$4.7M |
$37.7M |
| Feb 2027 |
$7.6M |
$3.0M |
$4.6M |
$33.0M |
| Jan 2027 |
$7.7M |
$2.7M |
$5.0M |
$28.4M |
| Dec 2026 |
$7.7M |
$3.0M |
$4.8M |
$23.4M |
| Nov 2026 |
$8.1M |
$3.1M |
$5.0M |
$18.6M |
| Oct 2026 |
$7.7M |
$4.0M |
$3.7M |
$13.6M |
| Sep 2026 |
$9.6M |
$2.3M |
$7.4M |
$9.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |