Income Breakdown
| TV Revenue | $479K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $1K |
| Sponsorship | $57K |
| Merchandising | $395K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $360K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.0M |
$1.5M |
$-448K |
$-4.7M |
| Feb 2027 |
$1.2M |
$1.3M |
$-71K |
$-4.3M |
| Jan 2027 |
$1.1M |
$1.6M |
$-437K |
$-4.2M |
| Dec 2026 |
$1.0M |
$1.4M |
$-327K |
$-3.8M |
| Nov 2026 |
$1.0M |
$1.5M |
$-493K |
$-3.4M |
| Oct 2026 |
$1.1M |
$4.3M |
$-3.2M |
$-2.9M |
| Sep 2026 |
$1.2M |
$1.5M |
$-361K |
$274K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |