Income Breakdown
| TV Revenue | $987K |
| TV Placement Bonus | $515K |
| Matchday Revenue | $6K |
| Sponsorship | $1K |
| Merchandising | $84K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $328K |
| Staff Wages | $30K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $394K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.6M |
$757K |
$837K |
$5.1M |
| Feb 2027 |
$1.9M |
$1.1M |
$802K |
$4.3M |
| Jan 2027 |
$1.6M |
$970K |
$647K |
$3.7M |
| Dec 2026 |
$1.3M |
$1.1M |
$241K |
$3.0M |
| Nov 2026 |
$1.4M |
$857K |
$521K |
$2.8M |
| Oct 2026 |
$1.4M |
$679K |
$700K |
$2.3M |
| Sep 2026 |
$1.4M |
$432K |
$949K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |