Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $251K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $130K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $186K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$8.1M |
$4.6M |
$3.6M |
$18.2M |
| Mar 2027 |
$8.3M |
$4.1M |
$4.2M |
$45.4M |
| Feb 2027 |
$8.3M |
$4.0M |
$4.3M |
$41.2M |
| Jan 2027 |
$15.6M |
$4.8M |
$10.9M |
$36.9M |
| Dec 2026 |
$8.3M |
$4.0M |
$4.3M |
$26.0M |
| Nov 2026 |
$8.9M |
$4.0M |
$4.9M |
$21.7M |
| Oct 2026 |
$8.3M |
$5.3M |
$3.0M |
$16.8M |
| Sep 2026 |
$8.9M |
$2.8M |
$6.1M |
$13.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |