Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $274K |
| Sponsorship | $250K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $494K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.5M |
$3.4M |
$4.1M |
$74.5M |
| Feb 2027 |
$7.7M |
$3.8M |
$3.9M |
$70.4M |
| Jan 2027 |
$11.1M |
$3.6M |
$7.5M |
$66.5M |
| Dec 2026 |
$16.7M |
$3.5M |
$13.1M |
$59.0M |
| Nov 2026 |
$10.8M |
$3.4M |
$7.4M |
$45.9M |
| Oct 2026 |
$17.4M |
$4.3M |
$13.1M |
$38.4M |
| Sep 2026 |
$22.9M |
$2.7M |
$20.2M |
$25.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |