Income Breakdown
| TV Revenue | $319K |
| TV Placement Bonus | $62K |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $816K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $841K |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $100K |
| Facility Maintenance | $445K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.2M |
$1.4M |
$-214K |
$2.7M |
| Feb 2027 |
$1.3M |
$1.8M |
$-513K |
$3.7M |
| Jan 2027 |
$1.3M |
$971K |
$335K |
$4.3M |
| Dec 2026 |
$1.4M |
$1.1M |
$288K |
$3.9M |
| Nov 2026 |
$1.3M |
$961K |
$319K |
$3.6M |
| Oct 2026 |
$1.3M |
$801K |
$515K |
$3.3M |
| Sep 2026 |
$2.6M |
$610K |
$2.0M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$801K |