Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $823K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $119K |
| Transfer Amortization | $414K |
| Debt Interest | $0 |
| Loan Fees (Out) | $352K |
| Facility Maintenance | $876K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$7.8M |
$6.2M |
$1.5M |
$49.9M |
| Feb 2027 |
$6.1M |
$6.6M |
$-528K |
$48.0M |
| Jan 2027 |
$8.3M |
$6.2M |
$2.0M |
$48.1M |
| Dec 2026 |
$8.9M |
$6.4M |
$2.5M |
$45.6M |
| Nov 2026 |
$9.0M |
$6.9M |
$2.1M |
$42.7M |
| Oct 2026 |
$7.7M |
$8.2M |
$-502K |
$40.2M |
| Sep 2026 |
$6.7M |
$3.6M |
$3.0M |
$40.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$57.1M |