Income Breakdown
| TV Revenue | $856K |
| TV Placement Bonus | $375K |
| Matchday Revenue | $158K |
| Sponsorship | $498K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $442K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$7.1M |
$3.7M |
$3.5M |
$5.9M |
| Mar 2027 |
$7.0M |
$3.6M |
$3.3M |
$2.5M |
| Feb 2027 |
$9.8M |
$3.6M |
$6.3M |
$-832K |
| Jan 2027 |
$6.7M |
$3.6M |
$3.1M |
$-7.1M |
| Dec 2026 |
$6.7M |
$3.6M |
$3.1M |
$-10.2M |
| Nov 2026 |
$6.8M |
$3.7M |
$3.1M |
$-13.2M |
| Oct 2026 |
$6.7M |
$6.6M |
$79K |
$-16.4M |
| Sep 2026 |
$6.7M |
$5.2M |
$1.5M |
$-16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |