Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $63K |
| Sponsorship | $97K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $378K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.6M |
$1.5M |
$151K |
$3.5M |
| Feb 2027 |
$1.7M |
$1.4M |
$287K |
$3.4M |
| Jan 2027 |
$1.7M |
$1.5M |
$248K |
$3.1M |
| Dec 2026 |
$1.7M |
$1.4M |
$286K |
$2.9M |
| Nov 2026 |
$1.8M |
$1.4M |
$411K |
$2.6M |
| Oct 2026 |
$1.9M |
$2.2M |
$-309K |
$2.2M |
| Sep 2026 |
$1.8M |
$1.3M |
$513K |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |