Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $169K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.9M |
$5.3M |
$555K |
$-11.5M |
| Feb 2027 |
$5.7M |
$5.3M |
$393K |
$-12.0M |
| Jan 2027 |
$2.3M |
$4.9M |
$-2.6M |
$-12.4M |
| Dec 2026 |
$2.4M |
$4.4M |
$-2.0M |
$-9.8M |
| Nov 2026 |
$641K |
$4.0M |
$-3.4M |
$-7.8M |
| Oct 2026 |
$695K |
$6.7M |
$-6.0M |
$-4.5M |
| Sep 2026 |
$524K |
$2.8M |
$-2.3M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |