Income Breakdown
| TV Revenue | $843K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $400K |
| Sponsorship | $515K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $628K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.3M |
$4.0M |
$3.3M |
$4.3M |
| Feb 2027 |
$8.0M |
$4.3M |
$3.7M |
$1.0M |
| Jan 2027 |
$7.7M |
$4.0M |
$3.8M |
$-2.6M |
| Dec 2026 |
$8.1M |
$4.1M |
$4.0M |
$-6.4M |
| Nov 2026 |
$7.8M |
$4.2M |
$3.6M |
$-10.4M |
| Oct 2026 |
$7.8M |
$7.7M |
$145K |
$-14.0M |
| Sep 2026 |
$7.3M |
$3.5M |
$3.8M |
$-14.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |