Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $264K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
Expense Breakdown
| Player Wages | $775K |
| Staff Wages | $51K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $661K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.2M |
$1.5M |
$1.7M |
$4.6M |
| Jan 2027 |
$1.3M |
$1.2M |
$149K |
$2.8M |
| Dec 2026 |
$1.3M |
$1.2M |
$84K |
$2.7M |
| Nov 2026 |
$304K |
$1.1M |
$-753K |
$2.6M |
| Oct 2026 |
$375K |
$1.6M |
$-1.2M |
$3.3M |
| Sep 2026 |
$3.0M |
$733K |
$2.3M |
$4.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |