Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $17K |
| Sponsorship | $50K |
| Merchandising | $645K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $49K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $876K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.1M |
$3.1M |
$2.0M |
$18.5M |
| Feb 2027 |
$5.2M |
$3.2M |
$2.0M |
$16.5M |
| Jan 2027 |
$5.3M |
$3.2M |
$2.1M |
$14.6M |
| Dec 2026 |
$5.0M |
$3.0M |
$1.9M |
$12.5M |
| Nov 2026 |
$5.4M |
$3.0M |
$2.5M |
$10.6M |
| Oct 2026 |
$5.4M |
$4.4M |
$995K |
$8.1M |
| Sep 2026 |
$7.1M |
$2.2M |
$4.9M |
$7.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |