Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.6M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.8M |
$7.6M |
$127K |
$-3.9M |
| Feb 2027 |
$7.8M |
$7.5M |
$360K |
$-4.0M |
| Jan 2027 |
$7.8M |
$7.6M |
$254K |
$-4.4M |
| Dec 2026 |
$7.8M |
$7.7M |
$84K |
$-4.7M |
| Nov 2026 |
$8.9M |
$7.7M |
$1.2M |
$-4.7M |
| Oct 2026 |
$3.7M |
$11.2M |
$-7.5M |
$-5.9M |
| Sep 2026 |
$17.2M |
$4.4M |
$12.7M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |