Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $594K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $903K |
| Staff Wages | $72K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $734K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4.2M |
$1.7M |
$2.5M |
$69.0M |
| Feb 2027 |
$4.2M |
$1.7M |
$2.5M |
$66.5M |
| Jan 2027 |
$8.1M |
$1.7M |
$6.4M |
$64.0M |
| Dec 2026 |
$13.5M |
$1.7M |
$11.8M |
$57.6M |
| Nov 2026 |
$8.2M |
$1.4M |
$6.7M |
$45.8M |
| Oct 2026 |
$3.7M |
$1.3M |
$2.4M |
$39.0M |
| Sep 2026 |
$34.8M |
$677K |
$34.1M |
$36.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |