Income Breakdown
| TV Revenue | $685K |
| TV Placement Bonus | $131K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $67K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$892K |
$1.3M |
$-440K |
$-686K |
| Feb 2027 |
$838K |
$1.2M |
$-361K |
$-246K |
| Jan 2027 |
$1.1M |
$1.2M |
$-169K |
$115K |
| Dec 2026 |
$837K |
$1.2M |
$-353K |
$284K |
| Nov 2026 |
$861K |
$1.0M |
$-187K |
$637K |
| Oct 2026 |
$1.0M |
$2.4M |
$-1.4M |
$824K |
| Sep 2026 |
$2.6M |
$891K |
$1.7M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |