Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $484K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $209K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $505K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $350K |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.7M |
$1.2M |
$484K |
$8.4M |
| Feb 2027 |
$1.7M |
$1.0M |
$721K |
$8.0M |
| Jan 2027 |
$1.7M |
$881K |
$858K |
$7.2M |
| Dec 2026 |
$1.9M |
$922K |
$946K |
$6.4M |
| Nov 2026 |
$1.7M |
$893K |
$829K |
$5.4M |
| Oct 2026 |
$1.9M |
$918K |
$1.0M |
$4.6M |
| Sep 2026 |
$2.2M |
$522K |
$1.7M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |