Income Breakdown
| TV Revenue | $675K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $115K |
| Sponsorship | $71K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $748K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.3M |
$2.8M |
$567K |
$5.7M |
| Feb 2027 |
$3.3M |
$2.8M |
$491K |
$5.1M |
| Jan 2027 |
$3.5M |
$2.6M |
$826K |
$4.7M |
| Dec 2026 |
$3.5M |
$2.6M |
$895K |
$3.8M |
| Nov 2026 |
$3.6M |
$2.6M |
$912K |
$2.9M |
| Oct 2026 |
$3.6M |
$4.0M |
$-399K |
$2.0M |
| Sep 2026 |
$3.6M |
$1.5M |
$2.1M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$329K |