Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $334K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $70K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $79K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $824K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.2M |
$2.9M |
$1.3M |
$52.1M |
| Jan 2027 |
$18.6M |
$3.0M |
$15.6M |
$50.8M |
| Dec 2026 |
$10.9M |
$2.8M |
$8.0M |
$35.2M |
| Nov 2026 |
$8.0M |
$3.1M |
$5.0M |
$27.1M |
| Oct 2026 |
$5.7M |
$6.7M |
$-982K |
$22.1M |
| Sep 2026 |
$16.1M |
$1.6M |
$14.5M |
$23.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |