Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $967K |
| Matchday Revenue | $996K |
| Sponsorship | $138K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.7M |
$4.6M |
$2.1M |
$68.9M |
| Mar 2027 |
$6.9M |
$4.1M |
$2.8M |
$66.8M |
| Feb 2027 |
$38.1M |
$4.6M |
$33.5M |
$64.1M |
| Jan 2027 |
$6.9M |
$4.4M |
$2.5M |
$30.5M |
| Dec 2026 |
$6.8M |
$4.4M |
$2.5M |
$28.0M |
| Nov 2026 |
$6.3M |
$4.4M |
$1.9M |
$25.6M |
| Oct 2026 |
$5.0M |
$6.8M |
$-1.8M |
$23.7M |
| Sep 2026 |
$9.2M |
$2.7M |
$6.5M |
$25.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |