Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5.1M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $503K |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $105K |
| Transfer Amortization | $202K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$11.7M |
$12.2M |
$-522K |
$13.6M |
| Feb 2027 |
$12.3M |
$12.0M |
$265K |
$13.9M |
| Jan 2027 |
$11.5M |
$12.2M |
$-697K |
$13.5M |
| Dec 2026 |
$12.8M |
$12.7M |
$68K |
$14.0M |
| Nov 2026 |
$9.2M |
$12.3M |
$-3.1M |
$13.7M |
| Oct 2026 |
$9.3M |
$22.8M |
$-13.5M |
$16.6M |
| Sep 2026 |
$1.7M |
$6.5M |
$-4.8M |
$29.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |