Income Breakdown
| TV Revenue | $77K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $149K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $173K |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $102K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$260K |
$361K |
$-101K |
$-6.0M |
| Feb 2027 |
$267K |
$394K |
$-127K |
$-6.1M |
| Jan 2027 |
$346K |
$344K |
$3K |
$-6.1M |
| Dec 2026 |
$272K |
$505K |
$-232K |
$-6.3M |
| Nov 2026 |
$277K |
$535K |
$-258K |
$-6.2M |
| Oct 2026 |
$276K |
$1.3M |
$-994K |
$-6.1M |
| Sep 2026 |
$267K |
$5.7M |
$-5.5M |
$-5.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$229K |