Income Breakdown
| TV Revenue | $255K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $3K |
| Sponsorship | $29K |
| Merchandising | $279K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $644K |
| Staff Wages | $45K |
| Transfer Amortization | $21K |
| Debt Interest | $10K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $300K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$738K |
$1.0M |
$-283K |
$-2.3M |
| Feb 2027 |
$728K |
$1.1M |
$-333K |
$-2.0M |
| Jan 2027 |
$712K |
$963K |
$-251K |
$-681K |
| Dec 2026 |
$656K |
$820K |
$-164K |
$-430K |
| Nov 2026 |
$617K |
$848K |
$-231K |
$-266K |
| Oct 2026 |
$679K |
$1.1M |
$-400K |
$-35K |
| Sep 2026 |
$666K |
$682K |
$-16K |
$365K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |