Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
Expense Breakdown
| Player Wages | $767K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $766K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.7M |
$1.6M |
$1.1M |
$46.2M |
| Jan 2027 |
$4.7M |
$1.3M |
$3.5M |
$45.1M |
| Dec 2026 |
$13.1M |
$1.2M |
$11.8M |
$41.6M |
| Nov 2026 |
$12.3M |
$1.1M |
$11.2M |
$29.8M |
| Oct 2026 |
$3.3M |
$1.2M |
$2.0M |
$18.6M |
| Sep 2026 |
$15.8M |
$745K |
$15.0M |
$16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |