Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $9K |
| Sponsorship | $4K |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $310K |
| Staff Wages | $12K |
| Transfer Amortization | $541 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $137K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$308K |
$467K |
$-158K |
$-1.6M |
| Feb 2027 |
$324K |
$606K |
$-281K |
$-1.5M |
| Jan 2027 |
$325K |
$584K |
$-259K |
$-1.2M |
| Dec 2026 |
$318K |
$581K |
$-262K |
$-929K |
| Nov 2026 |
$306K |
$613K |
$-306K |
$-667K |
| Oct 2026 |
$316K |
$995K |
$-678K |
$-361K |
| Sep 2026 |
$251K |
$407K |
$-156K |
$344K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |