Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $959K |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$6.5M |
$6.6M |
$-160K |
$9.1M |
| Feb 2027 |
$7.4M |
$6.9M |
$525K |
$9.2M |
| Jan 2027 |
$12.4M |
$7.4M |
$5.0M |
$8.7M |
| Dec 2026 |
$7.9M |
$7.5M |
$397K |
$3.7M |
| Nov 2026 |
$8.1M |
$8.3M |
$-198K |
$3.3M |
| Oct 2026 |
$5.3M |
$10.5M |
$-5.2M |
$3.5M |
| Sep 2026 |
$2.2M |
$6.2M |
$-4.0M |
$8.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |