Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $207K |
| Sponsorship | $40K |
| Merchandising | $633K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $870K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.7M |
$2.9M |
$1.8M |
$16.3M |
| Feb 2027 |
$5.4M |
$2.9M |
$2.5M |
$14.5M |
| Jan 2027 |
$4.6M |
$2.9M |
$1.7M |
$12.0M |
| Dec 2026 |
$4.8M |
$2.6M |
$2.2M |
$10.3M |
| Nov 2026 |
$4.3M |
$2.7M |
$1.6M |
$8.1M |
| Oct 2026 |
$4.5M |
$5.9M |
$-1.4M |
$6.5M |
| Sep 2026 |
$8.0M |
$2.0M |
$6.0M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |