Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $400K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $643K |
| Staff Wages | $47K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $797K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.9M |
$1.5M |
$1.4M |
$43.3M |
| Jan 2027 |
$6.5M |
$1.3M |
$5.2M |
$41.9M |
| Dec 2026 |
$10.4M |
$966K |
$9.4M |
$36.6M |
| Nov 2026 |
$6.7M |
$821K |
$5.9M |
$27.2M |
| Oct 2026 |
$3.3M |
$722K |
$2.5M |
$21.3M |
| Sep 2026 |
$18.4M |
$347K |
$18.1M |
$19.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |