Income Breakdown
| TV Revenue | $74K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $214K |
| Sponsorship | $97K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $95K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $829K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $473K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2.2M |
$1.3M |
$901K |
$7.5M |
| Feb 2027 |
$2.4M |
$1.3M |
$1.1M |
$6.6M |
| Jan 2027 |
$2.4M |
$1.4M |
$1.0M |
$5.5M |
| Dec 2026 |
$2.4M |
$1.2M |
$1.3M |
$4.5M |
| Nov 2026 |
$2.4M |
$1.3M |
$1.2M |
$3.2M |
| Oct 2026 |
$2.5M |
$1.6M |
$923K |
$2.1M |
| Sep 2026 |
$2.3M |
$1.4M |
$930K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$201K |