Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $44K |
| Sponsorship | $219K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $83K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$6.0M |
$3.6M |
$2.3M |
$21.5M |
| Mar 2027 |
$6.1M |
$3.9M |
$2.2M |
$19.2M |
| Feb 2027 |
$6.2M |
$3.9M |
$2.3M |
$16.9M |
| Jan 2027 |
$6.9M |
$4.0M |
$2.8M |
$14.7M |
| Dec 2026 |
$6.2M |
$4.0M |
$2.2M |
$11.8M |
| Nov 2026 |
$5.9M |
$3.9M |
$2.0M |
$9.6M |
| Oct 2026 |
$6.6M |
$7.4M |
$-767K |
$7.6M |
| Sep 2026 |
$8.7M |
$3.1M |
$5.6M |
$8.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |