Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $284K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $84K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.5M |
$5.1M |
$-1.5M |
$1.6M |
| Feb 2027 |
$3.5M |
$5.0M |
$-1.5M |
$3.1M |
| Jan 2027 |
$4.3M |
$5.1M |
$-749K |
$4.6M |
| Dec 2026 |
$4.5M |
$5.4M |
$-910K |
$5.3M |
| Nov 2026 |
$1.7M |
$4.3M |
$-2.6M |
$6.1M |
| Oct 2026 |
$5.1M |
$7.3M |
$-2.1M |
$8.7M |
| Sep 2026 |
$184K |
$2.3M |
$-2.1M |
$10.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |