Income Breakdown
| TV Revenue | $29K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $426K |
| Staff Wages | $36K |
| Transfer Amortization | $250 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$36K |
$687K |
$-651K |
$33.1M |
| Feb 2027 |
$54K |
$715K |
$-661K |
$33.7M |
| Jan 2027 |
$3.6M |
$654K |
$2.9M |
$34.4M |
| Dec 2026 |
$7.2M |
$646K |
$6.6M |
$31.4M |
| Nov 2026 |
$6.4M |
$633K |
$5.8M |
$24.9M |
| Oct 2026 |
$3.2M |
$625K |
$2.6M |
$19.1M |
| Sep 2026 |
$16.0M |
$237K |
$15.7M |
$16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |