Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $475K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $137K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $565K |
| Staff Wages | $40K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $321K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.8M |
$933K |
$848K |
$8.5M |
| Feb 2027 |
$2.4M |
$1.0M |
$1.4M |
$7.6M |
| Jan 2027 |
$1.9M |
$876K |
$996K |
$6.2M |
| Dec 2026 |
$2.1M |
$877K |
$1.2M |
$5.2M |
| Nov 2026 |
$1.9M |
$880K |
$977K |
$4.0M |
| Oct 2026 |
$1.8M |
$888K |
$955K |
$3.0M |
| Sep 2026 |
$2.2M |
$507K |
$1.7M |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |