Income Breakdown
| TV Revenue | $684K |
| TV Placement Bonus | $326K |
| Matchday Revenue | $37K |
| Sponsorship | $78K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $384K |
| Facility Maintenance | $854K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.1M |
$3.9M |
$270K |
$11.0M |
| Feb 2027 |
$4.8M |
$4.2M |
$645K |
$10.7M |
| Jan 2027 |
$4.2M |
$3.7M |
$490K |
$10.1M |
| Dec 2026 |
$4.1M |
$3.4M |
$693K |
$9.6M |
| Nov 2026 |
$4.1M |
$3.6M |
$463K |
$8.9M |
| Oct 2026 |
$4.3M |
$5.0M |
$-730K |
$8.4M |
| Sep 2026 |
$8.3M |
$1.7M |
$6.6M |
$9.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |