Income Breakdown
| TV Revenue | $200K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $0 |
| Sponsorship | $80K |
| Merchandising | $1.9M |
| 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 | $48K |
| Transfer Amortization | $121K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $566K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2.2M |
$3.1M |
$-919K |
$-5.4M |
| Feb 2027 |
$2.3M |
$1.9M |
$355K |
$-4.6M |
| Jan 2027 |
$2.4M |
$2.6M |
$-206K |
$-1.6M |
| Dec 2026 |
$2.4M |
$2.3M |
$27K |
$-1.5M |
| Nov 2026 |
$2.4M |
$2.6M |
$-225K |
$-1.5M |
| Oct 2026 |
$2.4M |
$2.8M |
$-331K |
$-1.4M |
| Sep 2026 |
$2.5M |
$1.4M |
$1.1M |
$-1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$395K |