Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $170K |
| Matchday Revenue | $126K |
| Sponsorship | $288K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $1.4M |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.0M |
$5.3M |
$1.7M |
$23.2M |
| Feb 2027 |
$7.1M |
$4.4M |
$2.7M |
$21.5M |
| Jan 2027 |
$7.2M |
$4.2M |
$3.0M |
$18.8M |
| Dec 2026 |
$7.3M |
$4.0M |
$3.3M |
$15.8M |
| Nov 2026 |
$7.3M |
$3.9M |
$3.4M |
$12.5M |
| Oct 2026 |
$7.4M |
$5.7M |
$1.7M |
$9.2M |
| Sep 2026 |
$7.3M |
$3.0M |
$4.3M |
$7.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |