Income Breakdown
| TV Revenue | $855K |
| TV Placement Bonus | $396K |
| Matchday Revenue | $190K |
| Sponsorship | $496K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $138K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $83K |
| Transfer Amortization | $379K |
| Debt Interest | $147K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.2M |
$9.1M |
$-2.0M |
$-34.4M |
| Mar 2027 |
$7.3M |
$7.6M |
$-229K |
$-32.8M |
| Feb 2027 |
$15.3M |
$8.4M |
$6.9M |
$-33.0M |
| Jan 2027 |
$7.0M |
$7.9M |
$-902K |
$-40.2M |
| Dec 2026 |
$7.1M |
$8.0M |
$-928K |
$-39.7M |
| Nov 2026 |
$6.9M |
$8.1M |
$-1.2M |
$-39.2M |
| Oct 2026 |
$6.9M |
$11.3M |
$-4.4M |
$-38.4M |
| Sep 2026 |
$6.8M |
$2.7M |
$4.1M |
$-34.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |