Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $27K |
| Merchandising | $447K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $938K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $551K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2.4M |
$1.5M |
$880K |
$5.4M |
| Feb 2027 |
$2.6M |
$1.7M |
$964K |
$4.6M |
| Jan 2027 |
$2.5M |
$1.7M |
$830K |
$3.6M |
| Dec 2026 |
$2.5M |
$1.6M |
$949K |
$2.8M |
| Nov 2026 |
$2.5M |
$1.6M |
$925K |
$1.8M |
| Oct 2026 |
$2.7M |
$4.5M |
$-1.8M |
$898K |
| Sep 2026 |
$2.6M |
$1.2M |
$1.5M |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |