Income Breakdown
| TV Revenue | $905K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $605K |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $378K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$946K |
$1.0M |
$-93K |
$14.0M |
| Feb 2027 |
$932K |
$1.0M |
$-106K |
$14.1M |
| Jan 2027 |
$422K |
$935K |
$-513K |
$14.2M |
| Dec 2026 |
$303K |
$919K |
$-615K |
$14.7M |
| Nov 2026 |
$253K |
$915K |
$-662K |
$15.3M |
| Oct 2026 |
$345K |
$893K |
$-548K |
$16.0M |
| Sep 2026 |
$15.5M |
$473K |
$15.0M |
$16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |