Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $0 |
| Sponsorship | $109K |
| Merchandising | $759K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $461K |
| Staff Wages | $41K |
| Transfer Amortization | $854 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $289K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$973K |
$792K |
$181K |
$2.3M |
| Feb 2027 |
$1.0M |
$718K |
$294K |
$2.1M |
| Jan 2027 |
$1.1M |
$1.0M |
$110K |
$1.8M |
| Dec 2026 |
$1.1M |
$848K |
$218K |
$1.8M |
| Nov 2026 |
$1.1M |
$890K |
$173K |
$1.5M |
| Oct 2026 |
$1.1M |
$815K |
$299K |
$1.4M |
| Sep 2026 |
$1.2M |
$506K |
$654K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$406K |