Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $444K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $388K |
| Staff Wages | $31K |
| Transfer Amortization | $166 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$561K |
$633K |
$-72K |
$163K |
| Feb 2027 |
$577K |
$568K |
$9K |
$235K |
| Jan 2027 |
$676K |
$500K |
$176K |
$226K |
| Dec 2026 |
$597K |
$754K |
$-157K |
$59K |
| Nov 2026 |
$587K |
$827K |
$-239K |
$216K |
| Oct 2026 |
$598K |
$620K |
$-23K |
$455K |
| Sep 2026 |
$550K |
$347K |
$203K |
$478K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |