Income Breakdown
| TV Revenue | $19K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
Expense Breakdown
| Player Wages | $348K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$63K |
$454K |
$-392K |
$684K |
| Feb 2027 |
$77K |
$499K |
$-423K |
$1.1M |
| Jan 2027 |
$80K |
$484K |
$-404K |
$1.5M |
| Dec 2026 |
$61K |
$485K |
$-424K |
$1.9M |
| Nov 2026 |
$72K |
$500K |
$-428K |
$2.3M |
| Oct 2026 |
$45K |
$749K |
$-705K |
$2.8M |
| Sep 2026 |
$60K |
$410K |
$-350K |
$3.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |