Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $73K |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.5M |
$4.2M |
$-630K |
$-3.5M |
| Feb 2027 |
$3.6M |
$3.6M |
$-68K |
$-2.9M |
| Jan 2027 |
$3.6M |
$3.9M |
$-260K |
$-2.8M |
| Dec 2026 |
$1.4M |
$2.9M |
$-1.5M |
$-2.6M |
| Nov 2026 |
$1.5M |
$3.1M |
$-1.6M |
$-1.1M |
| Oct 2026 |
$404K |
$3.4M |
$-3.0M |
$488K |
| Sep 2026 |
$315K |
$1.3M |
$-1.0M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |