Income Breakdown
| TV Revenue | $873K |
| TV Placement Bonus | $158K |
| Matchday Revenue | $0 |
| Sponsorship | $510K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $102K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $992K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.4M |
$2.9M |
$2.5M |
$22.2M |
| Feb 2027 |
$5.6M |
$2.7M |
$2.9M |
$19.7M |
| Jan 2027 |
$7.1M |
$2.8M |
$4.3M |
$16.8M |
| Dec 2026 |
$6.0M |
$2.7M |
$3.3M |
$12.9M |
| Nov 2026 |
$6.0M |
$3.3M |
$2.7M |
$9.7M |
| Oct 2026 |
$7.0M |
$4.3M |
$2.6M |
$7.0M |
| Sep 2026 |
$5.8M |
$2.7M |
$3.1M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.2M |