Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $998 |
| Sponsorship | $160 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $126K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $68K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$154K |
$212K |
$-58K |
$-316K |
| Feb 2027 |
$177K |
$283K |
$-106K |
$-259K |
| Jan 2027 |
$149K |
$225K |
$-76K |
$-152K |
| Dec 2026 |
$151K |
$245K |
$-94K |
$-76K |
| Nov 2026 |
$141K |
$193K |
$-51K |
$18K |
| Oct 2026 |
$131K |
$229K |
$-98K |
$70K |
| Sep 2026 |
$92K |
$89K |
$2K |
$167K |
| Aug 2026 |
$0 |
$0 |
$0 |
$165K |