Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $477K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
Expense Breakdown
| Player Wages | $320K |
| Staff Wages | $51K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $773K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.5M |
$1.2M |
$2.4M |
$55.3M |
| Jan 2027 |
$10.0M |
$1.1M |
$8.9M |
$52.9M |
| Dec 2026 |
$15.5M |
$1.1M |
$14.4M |
$44.0M |
| Nov 2026 |
$10.6M |
$740K |
$9.9M |
$29.6M |
| Oct 2026 |
$3.7M |
$542K |
$3.2M |
$19.7M |
| Sep 2026 |
$16.0M |
$562K |
$15.4M |
$16.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |