Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $914K |
| Matchday Revenue | $98K |
| Sponsorship | $68K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.6M |
$3.7M |
$3.9M |
$8.1M |
| Mar 2027 |
$8.4M |
$3.9M |
$4.5M |
$4.3M |
| Feb 2027 |
$2.5M |
$2.7M |
$-257K |
$-201K |
| Jan 2027 |
$6.1M |
$2.8M |
$3.3M |
$56K |
| Dec 2026 |
$2.0M |
$2.5M |
$-525K |
$-3.3M |
| Nov 2026 |
$2.0M |
$2.5M |
$-512K |
$-2.8M |
| Oct 2026 |
$2.0M |
$5.8M |
$-3.8M |
$-2.3M |
| Sep 2026 |
$2.2M |
$2.2M |
$738 |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |