Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $429K |
| Matchday Revenue | $0 |
| Sponsorship | $249K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $87K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$5.6M |
$3.9M |
$1.7M |
$19.6M |
| Mar 2027 |
$5.7M |
$4.0M |
$1.7M |
$17.8M |
| Feb 2027 |
$6.4M |
$4.3M |
$2.0M |
$16.0M |
| Jan 2027 |
$6.1M |
$4.3M |
$1.8M |
$14.0M |
| Dec 2026 |
$5.9M |
$4.3M |
$1.7M |
$12.1M |
| Nov 2026 |
$5.9M |
$4.3M |
$1.6M |
$10.4M |
| Oct 2026 |
$6.1M |
$5.9M |
$188K |
$8.8M |
| Sep 2026 |
$9.3M |
$2.6M |
$6.7M |
$8.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |