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) | $48K |
Expense Breakdown
| Player Wages | $920K |
| Staff Wages | $86K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $73K |
| Facility Maintenance | $783K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5.2M |
$1.9M |
$3.4M |
$55.3M |
| Feb 2027 |
$13.4M |
$2.1M |
$11.3M |
$51.9M |
| Jan 2027 |
$5.6M |
$1.9M |
$3.7M |
$40.5M |
| Dec 2026 |
$4.4M |
$1.8M |
$2.6M |
$36.8M |
| Nov 2026 |
$1.6M |
$1.5M |
$47K |
$34.2M |
| Oct 2026 |
$2.4M |
$1.4M |
$944K |
$34.2M |
| Sep 2026 |
$31.2M |
$1.2M |
$30.1M |
$33.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |