Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $258K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.5M |
$3.1M |
$4.4M |
$11.2M |
| Feb 2027 |
$7.4M |
$2.9M |
$4.6M |
$37.7M |
| Jan 2027 |
$13.3M |
$2.8M |
$10.4M |
$33.2M |
| Dec 2026 |
$7.6M |
$2.9M |
$4.7M |
$22.7M |
| Nov 2026 |
$8.3M |
$3.1M |
$5.2M |
$18.0M |
| Oct 2026 |
$8.3M |
$6.9M |
$1.4M |
$12.8M |
| Sep 2026 |
$7.2M |
$2.2M |
$5.0M |
$11.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |