Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$275K |
$348K |
$-73K |
$-330K |
| Feb 2027 |
$292K |
$377K |
$-85K |
$-257K |
| Jan 2027 |
$298K |
$373K |
$-75K |
$-173K |
| Dec 2026 |
$285K |
$376K |
$-90K |
$-97K |
| Nov 2026 |
$285K |
$375K |
$-91K |
$-7K |
| Oct 2026 |
$295K |
$675K |
$-380K |
$84K |
| Sep 2026 |
$248K |
$284K |
$-36K |
$464K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |