Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $6.6M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $11.8M |
| Staff Wages | $135K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $159K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$15.5M |
$15.4M |
$133K |
$7.9M |
| Mar 2027 |
$19.0M |
$15.5M |
$3.5M |
$7.8M |
| Feb 2027 |
$19.1M |
$16.1M |
$2.9M |
$4.3M |
| Jan 2027 |
$18.9M |
$15.8M |
$3.1M |
$1.4M |
| Dec 2026 |
$19.1M |
$15.8M |
$3.3M |
$-1.7M |
| Nov 2026 |
$14.5M |
$15.2M |
$-727K |
$-5.0M |
| Oct 2026 |
$11.1M |
$19.5M |
$-8.4M |
$-4.3M |
| Sep 2026 |
$8.4M |
$12.4M |
$-4.0M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |