Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $132K |
| Sponsorship | $0 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $691K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.5M |
$5.1M |
$-3.6M |
$-962K |
| Feb 2027 |
$1.5M |
$4.5M |
$-3.0M |
$2.7M |
| Jan 2027 |
$1.5M |
$4.0M |
$-2.5M |
$5.7M |
| Dec 2026 |
$460K |
$3.9M |
$-3.4M |
$8.2M |
| Nov 2026 |
$436K |
$3.6M |
$-3.2M |
$11.6M |
| Oct 2026 |
$124K |
$5.9M |
$-5.8M |
$14.8M |
| Sep 2026 |
$1.4M |
$2.3M |
$-972K |
$20.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |