Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $124K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $175K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $104K |
| Transfer Amortization | $80K |
| Debt Interest | $0 |
| Loan Fees (Out) | $430K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$4.8M |
$3.4M |
$1.5M |
$47.8M |
| Mar 2027 |
$5.4M |
$2.5M |
$2.9M |
$58.1M |
| Feb 2027 |
$4.7M |
$2.9M |
$1.8M |
$59.3M |
| Jan 2027 |
$8.4M |
$3.5M |
$4.9M |
$57.5M |
| Dec 2026 |
$14.0M |
$2.2M |
$11.7M |
$52.6M |
| Nov 2026 |
$9.7M |
$2.0M |
$7.7M |
$40.9M |
| Oct 2026 |
$11.3M |
$3.1M |
$8.2M |
$33.1M |
| Sep 2026 |
$20.7M |
$2.1M |
$18.6M |
$24.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |