Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $916K |
| Matchday Revenue | $63K |
| Sponsorship | $273K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $74K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$8.1M |
$4.1M |
$4.1M |
$34.5M |
| Mar 2027 |
$8.4M |
$4.2M |
$4.2M |
$30.4M |
| Feb 2027 |
$8.2M |
$4.7M |
$3.6M |
$26.2M |
| Jan 2027 |
$8.8M |
$4.2M |
$4.5M |
$23.4M |
| Dec 2026 |
$8.5M |
$4.1M |
$4.4M |
$18.9M |
| Nov 2026 |
$8.9M |
$4.0M |
$4.9M |
$14.5M |
| Oct 2026 |
$8.0M |
$6.8M |
$1.2M |
$9.6M |
| Sep 2026 |
$7.8M |
$2.7M |
$5.2M |
$8.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |