Income Breakdown
| TV Revenue | $700K |
| TV Placement Bonus | $226K |
| Matchday Revenue | $0 |
| Sponsorship | $11K |
| Merchandising | $141K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $759K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $296K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.1M |
$1.1M |
$-13K |
$859K |
| Feb 2027 |
$1.2M |
$952K |
$235K |
$872K |
| Jan 2027 |
$1.2M |
$1.3M |
$-22K |
$637K |
| Dec 2026 |
$1.2M |
$1.0M |
$143K |
$659K |
| Nov 2026 |
$1.2M |
$1.1M |
$124K |
$516K |
| Oct 2026 |
$1.3M |
$3.1M |
$-1.9M |
$392K |
| Sep 2026 |
$1.4M |
$1.1M |
$270K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |