Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $989K |
| Sponsorship | $382K |
| Merchandising | $5.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $101K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$14.7M |
$9.3M |
$5.4M |
$42.3M |
| Feb 2027 |
$14.9M |
$9.6M |
$5.3M |
$36.8M |
| Jan 2027 |
$15.0M |
$9.0M |
$5.9M |
$31.5M |
| Dec 2026 |
$15.4M |
$9.1M |
$6.4M |
$25.5M |
| Nov 2026 |
$14.7M |
$9.9M |
$4.9M |
$19.2M |
| Oct 2026 |
$14.1M |
$18.3M |
$-4.2M |
$14.3M |
| Sep 2026 |
$16.8M |
$7.5M |
$9.3M |
$18.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |