Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $187K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$6.6M |
$6.3M |
$376K |
$-3.5M |
| Feb 2027 |
$6.1M |
$5.8M |
$212K |
$-3.9M |
| Jan 2027 |
$10.3M |
$5.9M |
$4.4M |
$-4.1M |
| Dec 2026 |
$6.5M |
$5.8M |
$722K |
$-8.5M |
| Nov 2026 |
$2.7M |
$5.5M |
$-2.8M |
$-9.2M |
| Oct 2026 |
$2.7M |
$11.0M |
$-8.2M |
$-6.4M |
| Sep 2026 |
$632K |
$2.6M |
$-2.0M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |