Income Breakdown
| TV Revenue | $292K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $560K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $404K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$370K |
$1.0M |
$-643K |
$42.5M |
| Jan 2027 |
$4.7M |
$676K |
$4.0M |
$43.2M |
| Dec 2026 |
$8.4M |
$634K |
$7.8M |
$39.2M |
| Nov 2026 |
$7.9M |
$606K |
$7.3M |
$31.4M |
| Oct 2026 |
$4.4M |
$562K |
$3.9M |
$24.1M |
| Sep 2026 |
$18.7M |
$433K |
$18.2M |
$20.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |