Income Breakdown
| TV Revenue | $433K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $4K |
| Merchandising | $159K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $742 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $559K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$600K |
$813K |
$-213K |
$-2.3M |
| Feb 2027 |
$628K |
$896K |
$-268K |
$-2.1M |
| Jan 2027 |
$630K |
$919K |
$-289K |
$-1.9M |
| Dec 2026 |
$609K |
$878K |
$-269K |
$-1.6M |
| Nov 2026 |
$632K |
$926K |
$-294K |
$-1.3M |
| Oct 2026 |
$720K |
$2.3M |
$-1.5M |
$-1.0M |
| Sep 2026 |
$791K |
$753K |
$37K |
$537K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |