Income Breakdown
| TV Revenue | $258K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $220K |
| Sponsorship | $433K |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $790K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $88K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $118K |
| Facility Maintenance | $920K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.9M |
$3.8M |
$2.1M |
$3.1M |
| Feb 2027 |
$6.2M |
$16.6M |
$-10.4M |
$991K |
| Jan 2027 |
$5.4M |
$3.7M |
$1.7M |
$11.4M |
| Dec 2026 |
$5.5M |
$3.0M |
$2.5M |
$9.6M |
| Nov 2026 |
$5.4M |
$3.0M |
$2.4M |
$7.1M |
| Oct 2026 |
$5.2M |
$4.8M |
$448K |
$4.7M |
| Sep 2026 |
$5.1M |
$2.0M |
$3.1M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.2M |