Income Breakdown
| TV Revenue | $455K |
| TV Placement Bonus | $174K |
| Matchday Revenue | $0 |
| Sponsorship | $284K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $753K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.2M |
$2.9M |
$289K |
$944K |
| Feb 2027 |
$4.3M |
$3.0M |
$1.3M |
$655K |
| Jan 2027 |
$3.4M |
$3.2M |
$240K |
$-640K |
| Dec 2026 |
$3.4M |
$3.7M |
$-235K |
$-880K |
| Nov 2026 |
$3.4M |
$3.9M |
$-559K |
$-645K |
| Oct 2026 |
$3.6M |
$6.8M |
$-3.2M |
$-86K |
| Sep 2026 |
$3.5M |
$2.9M |
$554K |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |