Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $858K |
| Sponsorship | $479K |
| Merchandising | $7.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $546K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $105K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$17.5M |
$8.8M |
$8.7M |
$85.0M |
| Feb 2027 |
$19.0M |
$11.9M |
$7.1M |
$76.3M |
| Jan 2027 |
$19.0M |
$8.5M |
$10.5M |
$69.2M |
| Dec 2026 |
$18.2M |
$8.5M |
$9.7M |
$58.7M |
| Nov 2026 |
$18.0M |
$8.9M |
$9.2M |
$49.0M |
| Oct 2026 |
$17.8M |
$11.1M |
$6.7M |
$39.9M |
| Sep 2026 |
$19.6M |
$5.5M |
$14.1M |
$33.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |