Income Breakdown
| TV Revenue | $181K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
Expense Breakdown
| Player Wages | $730K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $304K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$282K |
$1.1M |
$-802K |
$29.3M |
| Feb 2027 |
$260K |
$1.3M |
$-1.1M |
$30.1M |
| Jan 2027 |
$3.7M |
$1.1M |
$2.6M |
$31.2M |
| Dec 2026 |
$6.7M |
$1.6M |
$5.1M |
$28.6M |
| Nov 2026 |
$7.7M |
$1.6M |
$6.1M |
$23.5M |
| Oct 2026 |
$3.3M |
$2.1M |
$1.2M |
$17.4M |
| Sep 2026 |
$16.3M |
$1.3M |
$14.9M |
$16.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |