Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $253K |
| Matchday Revenue | $18K |
| Sponsorship | $30K |
| Merchandising | $359K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $879K |
| Staff Wages | $45K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $547K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2.8M |
$1.5M |
$1.3M |
$12.1M |
| Feb 2027 |
$3.1M |
$1.7M |
$1.4M |
$10.8M |
| Jan 2027 |
$3.6M |
$1.3M |
$2.3M |
$9.4M |
| Dec 2026 |
$3.0M |
$1.2M |
$1.8M |
$7.1M |
| Nov 2026 |
$3.1M |
$1.2M |
$1.9M |
$5.3M |
| Oct 2026 |
$3.1M |
$2.3M |
$801K |
$3.4M |
| Sep 2026 |
$3.0M |
$1.2M |
$1.8M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |