Income Breakdown
| TV Revenue | $691K |
| TV Placement Bonus | $149K |
| Matchday Revenue | $238K |
| Sponsorship | $79K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $369K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $53K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $720K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.0M |
$3.0M |
$947K |
$6.7M |
| Feb 2027 |
$5.6M |
$3.8M |
$1.7M |
$5.7M |
| Jan 2027 |
$3.8M |
$3.3M |
$443K |
$3.9M |
| Dec 2026 |
$3.8M |
$2.5M |
$1.3M |
$3.4M |
| Nov 2026 |
$4.1M |
$2.7M |
$1.4M |
$2.1M |
| Oct 2026 |
$3.9M |
$3.9M |
$70K |
$653K |
| Sep 2026 |
$4.7M |
$1.7M |
$2.9M |
$519K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |