Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $866K |
| Sponsorship | $392K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $344K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $101K |
| Transfer Amortization | $185K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$13.4M |
$7.6M |
$5.8M |
$29.2M |
| Feb 2027 |
$14.7M |
$8.8M |
$5.9M |
$23.2M |
| Jan 2027 |
$13.4M |
$7.6M |
$5.9M |
$17.2M |
| Dec 2026 |
$13.1M |
$8.0M |
$5.1M |
$11.1M |
| Nov 2026 |
$12.1M |
$8.0M |
$4.1M |
$5.8M |
| Oct 2026 |
$11.3M |
$12.4M |
$-1.0M |
$1.5M |
| Sep 2026 |
$11.0M |
$3.8M |
$7.2M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |