Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $19K |
| Sponsorship | $177K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $79K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5.6M |
$2.9M |
$2.7M |
$23.8M |
| Mar 2027 |
$6.4M |
$3.1M |
$3.3M |
$21.2M |
| Feb 2027 |
$5.6M |
$3.5M |
$2.2M |
$17.9M |
| Jan 2027 |
$5.8M |
$3.2M |
$2.6M |
$15.8M |
| Dec 2026 |
$6.0M |
$3.3M |
$2.7M |
$13.2M |
| Nov 2026 |
$5.5M |
$3.2M |
$2.3M |
$10.5M |
| Oct 2026 |
$5.2M |
$4.8M |
$459K |
$8.2M |
| Sep 2026 |
$5.7M |
$2.6M |
$3.1M |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |