Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $377K |
| Matchday Revenue | $0 |
| Sponsorship | $28K |
| Merchandising | $803K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $708K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.1M |
$2.2M |
$961K |
$9.8M |
| Feb 2027 |
$3.2M |
$2.4M |
$807K |
$8.9M |
| Jan 2027 |
$3.1M |
$2.2M |
$901K |
$8.1M |
| Dec 2026 |
$3.4M |
$2.4M |
$956K |
$7.2M |
| Nov 2026 |
$3.4M |
$2.5M |
$888K |
$6.2M |
| Oct 2026 |
$3.0M |
$2.4M |
$664K |
$5.3M |
| Sep 2026 |
$3.4M |
$1.3M |
$2.1M |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |