Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $884K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $966K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $101K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $188K |
| Facility Maintenance | $791K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.4M |
$2.4M |
$945K |
$4.1M |
| Feb 2027 |
$3.9M |
$2.5M |
$1.3M |
$3.1M |
| Jan 2027 |
$2.5M |
$2.3M |
$171K |
$1.7M |
| Dec 2026 |
$2.7M |
$2.1M |
$615K |
$1.5M |
| Nov 2026 |
$2.5M |
$2.1M |
$375K |
$812K |
| Oct 2026 |
$2.5M |
$3.6M |
$-1.1M |
$393K |
| Sep 2026 |
$2.8M |
$1.6M |
$1.2M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |