Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $480K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $77K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$11.9M |
$5.1M |
$6.7M |
$38.2M |
| Feb 2027 |
$12.1M |
$5.1M |
$7.0M |
$57.8M |
| Jan 2027 |
$25.3M |
$4.5M |
$20.7M |
$50.8M |
| Dec 2026 |
$12.5M |
$4.7M |
$7.8M |
$30.1M |
| Nov 2026 |
$12.2M |
$5.2M |
$7.1M |
$22.3M |
| Oct 2026 |
$12.0M |
$8.1M |
$3.9M |
$15.2M |
| Sep 2026 |
$11.6M |
$3.4M |
$8.2M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |