Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $105K |
| Transfer Amortization | $71K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $809K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$6.4M |
$6.3M |
$20K |
$43.0M |
| Feb 2027 |
$7.3M |
$5.9M |
$1.4M |
$42.9M |
| Jan 2027 |
$7.5M |
$5.8M |
$1.7M |
$41.5M |
| Dec 2026 |
$7.1M |
$5.7M |
$1.4M |
$39.7M |
| Nov 2026 |
$7.1M |
$5.8M |
$1.2M |
$38.2M |
| Oct 2026 |
$3.9M |
$8.9M |
$-5.1M |
$36.9M |
| Sep 2026 |
$5.2M |
$4.4M |
$847K |
$41.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |