Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $850K |
| Staff Wages | $52K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $739K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.4M |
$1.6M |
$-292K |
$3.5M |
| Feb 2027 |
$1.4M |
$1.6M |
$-214K |
$3.9M |
| Jan 2027 |
$1.4M |
$1.6M |
$-177K |
$4.1M |
| Dec 2026 |
$4.4M |
$1.5M |
$2.9M |
$4.3M |
| Nov 2026 |
$428K |
$1.2M |
$-803K |
$1.3M |
| Oct 2026 |
$506K |
$1.4M |
$-935K |
$2.1M |
| Sep 2026 |
$1.2M |
$520K |
$653K |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |