Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $544K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $336K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $37K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.4M |
$4.8M |
$-345K |
$8.6M |
| Feb 2027 |
$4.0M |
$5.2M |
$-1.2M |
$9.0M |
| Jan 2027 |
$4.5M |
$4.9M |
$-410K |
$10.1M |
| Dec 2026 |
$1.8M |
$4.2M |
$-2.4M |
$10.5M |
| Nov 2026 |
$1.9M |
$4.2M |
$-2.4M |
$12.9M |
| Oct 2026 |
$603K |
$8.4M |
$-7.8M |
$15.3M |
| Sep 2026 |
$4.6M |
$3.1M |
$1.5M |
$23.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |