Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $123K |
| Sponsorship | $420K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $152K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $81K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$9.5M |
$4.1M |
$5.4M |
$65.4M |
| Mar 2027 |
$10.3M |
$4.9M |
$5.4M |
$59.9M |
| Feb 2027 |
$9.9M |
$4.1M |
$5.8M |
$54.5M |
| Jan 2027 |
$11.5M |
$4.3M |
$7.3M |
$48.7M |
| Dec 2026 |
$12.6M |
$4.5M |
$8.1M |
$41.5M |
| Nov 2026 |
$12.8M |
$4.3M |
$8.5M |
$33.3M |
| Oct 2026 |
$13.5M |
$4.5M |
$8.9M |
$24.8M |
| Sep 2026 |
$15.6M |
$2.6M |
$13.0M |
$15.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |