Income Breakdown
| TV Revenue | $754K |
| TV Placement Bonus | $261K |
| Matchday Revenue | $252K |
| Sponsorship | $93K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.3M |
$2.7M |
$552K |
$7.2M |
| Feb 2027 |
$3.5M |
$2.8M |
$651K |
$6.7M |
| Jan 2027 |
$3.3M |
$2.8M |
$493K |
$6.0M |
| Dec 2026 |
$3.4M |
$2.7M |
$673K |
$5.5M |
| Nov 2026 |
$3.5M |
$2.8M |
$683K |
$4.8M |
| Oct 2026 |
$3.2M |
$5.0M |
$-1.8M |
$4.1M |
| Sep 2026 |
$2.9M |
$2.0M |
$845K |
$5.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |