Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $168K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $191K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $885K |
| Staff Wages | $40K |
| Transfer Amortization | $812 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $386K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.7M |
$1.5M |
$159K |
$4.3M |
| Feb 2027 |
$1.7M |
$1.3M |
$386K |
$4.1M |
| Jan 2027 |
$1.7M |
$1.3M |
$381K |
$3.7M |
| Dec 2026 |
$1.9M |
$1.3M |
$565K |
$3.4M |
| Nov 2026 |
$1.7M |
$1.3M |
$411K |
$2.8M |
| Oct 2026 |
$2.0M |
$2.3M |
$-300K |
$2.4M |
| Sep 2026 |
$2.0M |
$1.3M |
$729K |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |