Income Breakdown
| TV Revenue | $799K |
| TV Placement Bonus | $251K |
| Matchday Revenue | $295K |
| Sponsorship | $101K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $701K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.5M |
$3.0M |
$447K |
$6.7M |
| Feb 2027 |
$3.5M |
$3.0M |
$429K |
$6.3M |
| Jan 2027 |
$3.7M |
$3.0M |
$712K |
$5.8M |
| Dec 2026 |
$3.6M |
$3.0M |
$620K |
$5.1M |
| Nov 2026 |
$3.9M |
$3.0M |
$897K |
$4.5M |
| Oct 2026 |
$3.4M |
$4.4M |
$-1.1M |
$3.6M |
| Sep 2026 |
$3.1M |
$2.4M |
$678K |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |