Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $78K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.5M |
$4.2M |
$1.3M |
$5.1M |
| Feb 2027 |
$5.9M |
$4.4M |
$1.6M |
$3.7M |
| Jan 2027 |
$11.2M |
$5.0M |
$6.2M |
$2.2M |
| Dec 2026 |
$6.5M |
$5.1M |
$1.4M |
$-4.1M |
| Nov 2026 |
$2.8M |
$4.2M |
$-1.5M |
$-5.4M |
| Oct 2026 |
$922K |
$7.4M |
$-6.5M |
$-4.0M |
| Sep 2026 |
$787K |
$3.3M |
$-2.6M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |