Income Breakdown
| TV Revenue | $386K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $386K |
| Staff Wages | $65K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$482K |
$683K |
$-201K |
$1.5M |
| Feb 2027 |
$473K |
$683K |
$-210K |
$1.7M |
| Jan 2027 |
$500K |
$691K |
$-192K |
$1.9M |
| Dec 2026 |
$473K |
$697K |
$-224K |
$2.1M |
| Nov 2026 |
$158K |
$576K |
$-417K |
$2.3M |
| Oct 2026 |
$32K |
$525K |
$-494K |
$2.7M |
| Sep 2026 |
$937K |
$224K |
$712K |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |