Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $19K |
| Sponsorship | $68K |
| Merchandising | $961K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $143K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $50K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$8.3M |
$4.0M |
$4.3M |
$16.0M |
| Feb 2027 |
$6.4M |
$3.4M |
$2.9M |
$11.7M |
| Jan 2027 |
$8.9M |
$3.4M |
$5.5M |
$20.9M |
| Dec 2026 |
$6.4M |
$2.8M |
$3.6M |
$16.1M |
| Nov 2026 |
$6.7M |
$3.0M |
$3.6M |
$12.5M |
| Oct 2026 |
$6.9M |
$6.8M |
$101K |
$8.9M |
| Sep 2026 |
$11.0M |
$3.5M |
$7.5M |
$8.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |