Income Breakdown
| TV Revenue | $859K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $0 |
| Sponsorship | $492K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $590K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $86K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $885K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.8M |
$3.2M |
$1.6M |
$3.0M |
| Feb 2027 |
$4.4M |
$3.3M |
$1.1M |
$1.4M |
| Jan 2027 |
$5.9M |
$3.4M |
$2.5M |
$157K |
| Dec 2026 |
$4.7M |
$3.6M |
$1.1M |
$2.4M |
| Nov 2026 |
$4.7M |
$4.2M |
$452K |
$1.3M |
| Oct 2026 |
$5.0M |
$5.9M |
$-922K |
$805K |
| Sep 2026 |
$4.9M |
$3.8M |
$1.1M |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$665K |