Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $313K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $319K |
| Staff Wages | $27K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $161K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$432K |
$510K |
$-79K |
$180K |
| Feb 2027 |
$444K |
$544K |
$-100K |
$255K |
| Jan 2027 |
$568K |
$447K |
$121K |
$352K |
| Dec 2026 |
$465K |
$491K |
$-26K |
$438K |
| Nov 2026 |
$472K |
$391K |
$81K |
$464K |
| Oct 2026 |
$471K |
$357K |
$114K |
$383K |
| Sep 2026 |
$451K |
$214K |
$238K |
$270K |
| Aug 2026 |
$0 |
$0 |
$0 |
$32K |