Income Breakdown
| TV Revenue | $928K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $11K |
| Sponsorship | $1K |
| Merchandising | $48K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $226K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $313K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.1M |
$567K |
$520K |
$5.9M |
| Feb 2027 |
$1.0M |
$625K |
$382K |
$5.4M |
| Jan 2027 |
$1.0M |
$571K |
$469K |
$5.0M |
| Dec 2026 |
$1.5M |
$589K |
$886K |
$4.5M |
| Nov 2026 |
$1.6M |
$606K |
$1.0M |
$3.6M |
| Oct 2026 |
$1.6M |
$610K |
$1.0M |
$2.6M |
| Sep 2026 |
$1.7M |
$455K |
$1.2M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |