Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $248K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$9.2M |
$4.3M |
$4.9M |
$55.4M |
| Feb 2027 |
$9.2M |
$4.1M |
$5.1M |
$50.5M |
| Jan 2027 |
$17.5M |
$4.0M |
$13.6M |
$45.5M |
| Dec 2026 |
$9.3M |
$3.8M |
$5.4M |
$31.9M |
| Nov 2026 |
$9.9M |
$4.0M |
$6.0M |
$26.5M |
| Oct 2026 |
$11.1M |
$7.1M |
$4.1M |
$20.5M |
| Sep 2026 |
$9.2M |
$2.9M |
$6.3M |
$16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |