Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $29K |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $63K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $622K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$783K |
$2.0M |
$-1.2M |
$29.7M |
| Feb 2027 |
$801K |
$2.4M |
$-1.6M |
$30.9M |
| Jan 2027 |
$4.3M |
$2.1M |
$2.2M |
$32.5M |
| Dec 2026 |
$8.1M |
$2.8M |
$5.3M |
$30.2M |
| Nov 2026 |
$8.1M |
$3.4M |
$4.6M |
$25.0M |
| Oct 2026 |
$4.0M |
$4.5M |
$-463K |
$20.3M |
| Sep 2026 |
$18.8M |
$866K |
$17.9M |
$20.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |