Income Breakdown
| TV Revenue | $78K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $210K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $564K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$312K |
$725K |
$-412K |
$-2.8M |
| Feb 2027 |
$324K |
$824K |
$-500K |
$-2.4M |
| Jan 2027 |
$383K |
$703K |
$-319K |
$-1.9M |
| Dec 2026 |
$348K |
$911K |
$-563K |
$-1.5M |
| Nov 2026 |
$338K |
$1.0M |
$-689K |
$-986K |
| Oct 2026 |
$358K |
$906K |
$-548K |
$-297K |
| Sep 2026 |
$341K |
$356K |
$-15K |
$251K |
| Aug 2026 |
$0 |
$0 |
$0 |
$267K |