Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.8M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $73K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.5M |
$5.7M |
$-176K |
$-798K |
| Feb 2027 |
$4.8M |
$5.6M |
$-753K |
$-622K |
| Jan 2027 |
$8.4M |
$5.3M |
$3.1M |
$131K |
| Dec 2026 |
$5.1M |
$5.3M |
$-193K |
$-3.0M |
| Nov 2026 |
$2.1M |
$4.7M |
$-2.6M |
$-2.8M |
| Oct 2026 |
$2.3M |
$7.8M |
$-5.5M |
$-163K |
| Sep 2026 |
$997K |
$3.3M |
$-2.3M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |