Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $651K |
| Sponsorship | $417K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $212K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $78K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $83K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$6.0M |
$3.1M |
$2.9M |
$21.5M |
| Feb 2027 |
$6.2M |
$3.4M |
$2.8M |
$18.6M |
| Jan 2027 |
$5.5M |
$2.7M |
$2.8M |
$15.7M |
| Dec 2026 |
$5.9M |
$2.6M |
$3.2M |
$12.9M |
| Nov 2026 |
$5.9M |
$2.7M |
$3.2M |
$9.7M |
| Oct 2026 |
$5.4M |
$3.6M |
$1.8M |
$6.5M |
| Sep 2026 |
$5.1M |
$1.6M |
$3.5M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |