Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $939K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $70K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $601K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$782K |
$1.7M |
$-885K |
$-7.1M |
| Feb 2027 |
$893K |
$1.8M |
$-949K |
$-6.2M |
| Jan 2027 |
$262K |
$1.7M |
$-1.5M |
$-5.3M |
| Dec 2026 |
$284K |
$1.4M |
$-1.1M |
$-3.8M |
| Nov 2026 |
$110K |
$1.3M |
$-1.2M |
$-2.7M |
| Oct 2026 |
$90K |
$2.5M |
$-2.4M |
$-1.5M |
| Sep 2026 |
$88K |
$686K |
$-599K |
$901K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |