Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $422K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $115K |
| Transfer Amortization | $69K |
| Debt Interest | $0 |
| Loan Fees (Out) | $337K |
| Facility Maintenance | $951K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$11.2M |
$5.8M |
$5.4M |
$95.8M |
| Feb 2027 |
$5.3M |
$5.8M |
$-495K |
$90.4M |
| Jan 2027 |
$12.9M |
$5.6M |
$7.4M |
$90.8M |
| Dec 2026 |
$15.3M |
$5.5M |
$9.7M |
$83.3M |
| Nov 2026 |
$17.2M |
$5.7M |
$11.4M |
$73.5M |
| Oct 2026 |
$11.3M |
$7.6M |
$3.7M |
$62.0M |
| Sep 2026 |
$21.6M |
$4.5M |
$17.1M |
$58.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |