Income Breakdown
| TV Revenue | $252K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $657K |
| Staff Wages | $61K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$271K |
$858K |
$-587K |
$8.6M |
| Feb 2027 |
$269K |
$1.9M |
$-1.6M |
$9.1M |
| Jan 2027 |
$372K |
$832K |
$-460K |
$10.7M |
| Dec 2026 |
$287K |
$830K |
$-543K |
$11.2M |
| Nov 2026 |
$105K |
$790K |
$-685K |
$11.7M |
| Oct 2026 |
$109K |
$857K |
$-748K |
$12.4M |
| Sep 2026 |
$12.3M |
$609K |
$11.7M |
$13.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |