Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $40K |
| Sponsorship | $49K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $237K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $979K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.6M |
$2.7M |
$2.9M |
$26.9M |
| Feb 2027 |
$6.0M |
$3.3M |
$2.7M |
$24.0M |
| Jan 2027 |
$5.8M |
$2.5M |
$3.2M |
$21.3M |
| Dec 2026 |
$5.8M |
$2.6M |
$3.2M |
$18.1M |
| Nov 2026 |
$5.9M |
$2.7M |
$3.2M |
$14.9M |
| Oct 2026 |
$6.2M |
$3.0M |
$3.2M |
$11.7M |
| Sep 2026 |
$6.3M |
$1.6M |
$4.7M |
$8.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |