Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $503K |
| Matchday Revenue | $0 |
| Sponsorship | $164K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $96K |
| Transfer Amortization | $263K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $949K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.7M |
$3.9M |
$740K |
$1.3M |
| Feb 2027 |
$4.9M |
$4.2M |
$706K |
$306K |
| Jan 2027 |
$5.2M |
$4.5M |
$712K |
$436K |
| Dec 2026 |
$5.5M |
$4.4M |
$1.2M |
$-519K |
| Nov 2026 |
$5.5M |
$4.5M |
$1.0M |
$-2.0M |
| Oct 2026 |
$5.2M |
$5.8M |
$-553K |
$-3.2M |
| Sep 2026 |
$5.5M |
$2.2M |
$3.3M |
$-2.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |