Income Breakdown
| TV Revenue | $86K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $1K |
| Sponsorship | $136 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $184K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $398 |
| Facility Maintenance | $61K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$138K |
$269K |
$-131K |
$-626K |
| Feb 2027 |
$144K |
$275K |
$-132K |
$-496K |
| Jan 2027 |
$145K |
$264K |
$-119K |
$-364K |
| Dec 2026 |
$136K |
$195K |
$-59K |
$-244K |
| Nov 2026 |
$138K |
$198K |
$-61K |
$-185K |
| Oct 2026 |
$121K |
$403K |
$-282K |
$-124K |
| Sep 2026 |
$119K |
$139K |
$-20K |
$158K |
| Aug 2026 |
$0 |
$0 |
$0 |
$178K |