Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $200K |
| Sponsorship | $376K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $487K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$14.5M |
$6.2M |
$8.2M |
$62.8M |
| Feb 2027 |
$14.0M |
$5.9M |
$8.1M |
$54.5M |
| Jan 2027 |
$13.4M |
$5.3M |
$8.1M |
$46.4M |
| Dec 2026 |
$13.0M |
$5.4M |
$7.6M |
$38.3M |
| Nov 2026 |
$13.7M |
$5.6M |
$8.1M |
$30.7M |
| Oct 2026 |
$13.1M |
$7.6M |
$5.4M |
$22.7M |
| Sep 2026 |
$12.6M |
$3.0M |
$9.6M |
$17.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |