Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $546K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $67K |
| Transfer Amortization | $11K |
| Debt Interest | $59K |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.4M |
$4.5M |
$-1.0M |
$-11.3M |
| Feb 2027 |
$3.5M |
$4.5M |
$-1.0M |
$-10.3M |
| Jan 2027 |
$3.7M |
$5.0M |
$-1.3M |
$-9.3M |
| Dec 2026 |
$2.0M |
$3.9M |
$-1.9M |
$-8.1M |
| Nov 2026 |
$2.2M |
$3.9M |
$-1.8M |
$-6.1M |
| Oct 2026 |
$321K |
$7.7M |
$-7.4M |
$-4.4M |
| Sep 2026 |
$594K |
$2.1M |
$-1.5M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |