Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $269K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $398K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$386K |
$615K |
$-229K |
$-1.6M |
| Feb 2027 |
$396K |
$1.0M |
$-631K |
$-1.4M |
| Jan 2027 |
$489K |
$907K |
$-418K |
$-754K |
| Dec 2026 |
$422K |
$657K |
$-236K |
$-335K |
| Nov 2026 |
$403K |
$723K |
$-320K |
$-99K |
| Oct 2026 |
$423K |
$569K |
$-146K |
$220K |
| Sep 2026 |
$392K |
$306K |
$87K |
$366K |
| Aug 2026 |
$0 |
$0 |
$0 |
$279K |