Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $4K |
| Sponsorship | $51K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $243K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $52K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $33K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.6M |
$3.2M |
$3.4M |
$22.8M |
| Mar 2027 |
$5.0M |
$3.0M |
$2.0M |
$19.4M |
| Feb 2027 |
$5.1M |
$2.6M |
$2.5M |
$17.4M |
| Jan 2027 |
$6.9M |
$3.4M |
$3.5M |
$14.9M |
| Dec 2026 |
$5.2M |
$2.6M |
$2.6M |
$11.6M |
| Nov 2026 |
$5.2M |
$2.6M |
$2.6M |
$9.0M |
| Oct 2026 |
$5.2M |
$4.7M |
$556K |
$6.4M |
| Sep 2026 |
$6.5M |
$2.5M |
$4.0M |
$5.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |