Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $807K |
| Staff Wages | $76K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $741K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.8M |
$1.7M |
$76K |
$41.1M |
| Feb 2027 |
$1.8M |
$1.7M |
$41K |
$41.0M |
| Jan 2027 |
$1.1M |
$1.4M |
$-241K |
$40.9M |
| Dec 2026 |
$742K |
$1.3M |
$-601K |
$41.1M |
| Nov 2026 |
$279K |
$1.3M |
$-1.0M |
$41.6M |
| Oct 2026 |
$236K |
$1.9M |
$-1.7M |
$42.6M |
| Sep 2026 |
$38.8M |
$2.6M |
$36.2M |
$44.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |