Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $0 |
| Sponsorship | $106K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $840K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $473K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.6M |
$1.4M |
$192K |
$1.4M |
| Feb 2027 |
$1.6M |
$1.4M |
$242K |
$1.3M |
| Jan 2027 |
$4.0M |
$1.4M |
$2.6M |
$1.0M |
| Dec 2026 |
$1.6M |
$1.6M |
$25K |
$-1.6M |
| Nov 2026 |
$1.6M |
$2.3M |
$-669K |
$-1.6M |
| Oct 2026 |
$1.6M |
$2.9M |
$-1.2M |
$-972K |
| Sep 2026 |
$1.6M |
$1.6M |
$-14K |
$261K |
| Aug 2026 |
$0 |
$0 |
$0 |
$274K |