Income Breakdown
| TV Revenue | $993K |
| TV Placement Bonus | $158K |
| Matchday Revenue | $17K |
| Sponsorship | $16K |
| Merchandising | $480K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $52K |
| Transfer Amortization | $22K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $507K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.7M |
$1.9M |
$-248K |
$-1.7M |
| Feb 2027 |
$1.8M |
$2.8M |
$-969K |
$-1.5M |
| Jan 2027 |
$1.9M |
$2.5M |
$-603K |
$-528K |
| Dec 2026 |
$2.0M |
$2.3M |
$-323K |
$53K |
| Nov 2026 |
$1.9M |
$2.4M |
$-522K |
$353K |
| Oct 2026 |
$1.9M |
$4.0M |
$-2.1M |
$853K |
| Sep 2026 |
$2.0M |
$1.8M |
$237K |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |