Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $163K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $92K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3.9M |
$4.7M |
$-871K |
$3.6M |
| Feb 2027 |
$4.0M |
$5.0M |
$-1.0M |
$4.4M |
| Jan 2027 |
$1.4M |
$4.0M |
$-2.6M |
$5.5M |
| Dec 2026 |
$1.5M |
$3.9M |
$-2.5M |
$8.0M |
| Nov 2026 |
$535K |
$3.7M |
$-3.1M |
$10.4M |
| Oct 2026 |
$534K |
$6.6M |
$-6.1M |
$13.6M |
| Sep 2026 |
$3.1M |
$4.0M |
$-938K |
$19.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |