Income Breakdown
| TV Revenue | $706K |
| TV Placement Bonus | $201K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.1M |
$1.8M |
$-675K |
$-2.2M |
| Feb 2027 |
$1.0M |
$1.2M |
$-159K |
$-1.6M |
| Jan 2027 |
$995K |
$1.2M |
$-243K |
$-1.4M |
| Dec 2026 |
$972K |
$1.2M |
$-181K |
$-1.2M |
| Nov 2026 |
$958K |
$1.3M |
$-336K |
$-971K |
| Oct 2026 |
$1.1M |
$4.1M |
$-3.0M |
$-635K |
| Sep 2026 |
$1.1M |
$1.3M |
$-164K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |