Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $310K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
Expense Breakdown
| Player Wages | $907K |
| Staff Wages | $72K |
| Transfer Amortization | $145 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $656K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.0M |
$1.6M |
$3.4M |
$44.1M |
| Feb 2027 |
$3.8M |
$1.6M |
$2.2M |
$40.7M |
| Jan 2027 |
$6.6M |
$1.6M |
$5.0M |
$38.5M |
| Dec 2026 |
$8.7M |
$1.6M |
$7.0M |
$33.5M |
| Nov 2026 |
$5.8M |
$1.2M |
$4.5M |
$26.5M |
| Oct 2026 |
$2.4M |
$1.2M |
$1.2M |
$21.9M |
| Sep 2026 |
$18.8M |
$629K |
$18.2M |
$20.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |