Income Breakdown
| TV Revenue | $197K |
| TV Placement Bonus | $66K |
| Matchday Revenue | $0 |
| Sponsorship | $28K |
| Merchandising | $362K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $531K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$653K |
$863K |
$-209K |
$-1.4M |
| Feb 2027 |
$671K |
$865K |
$-194K |
$-1.2M |
| Jan 2027 |
$680K |
$867K |
$-187K |
$-970K |
| Dec 2026 |
$692K |
$870K |
$-178K |
$-783K |
| Nov 2026 |
$757K |
$892K |
$-135K |
$-605K |
| Oct 2026 |
$719K |
$1.5M |
$-826K |
$-470K |
| Sep 2026 |
$711K |
$825K |
$-114K |
$356K |
| Aug 2026 |
$0 |
$0 |
$0 |
$470K |