Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $418K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $73K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$10.8M |
$6.0M |
$4.8M |
$62.4M |
| Feb 2027 |
$12.5M |
$7.1M |
$5.4M |
$67.6M |
| Jan 2027 |
$35.2M |
$4.4M |
$30.8M |
$62.2M |
| Dec 2026 |
$12.6M |
$4.3M |
$8.3M |
$33.9M |
| Nov 2026 |
$13.6M |
$5.1M |
$8.5M |
$25.6M |
| Oct 2026 |
$13.7M |
$8.8M |
$4.9M |
$17.1M |
| Sep 2026 |
$13.3M |
$3.6M |
$9.7M |
$12.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |