Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $639K |
| Matchday Revenue | $18K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.6M |
$3.6M |
$1.0M |
$30.6M |
| Jan 2027 |
$8.0M |
$3.5M |
$4.5M |
$29.6M |
| Dec 2026 |
$8.0M |
$2.6M |
$5.3M |
$25.1M |
| Nov 2026 |
$6.9M |
$2.3M |
$4.6M |
$19.7M |
| Oct 2026 |
$3.3M |
$4.1M |
$-803K |
$15.2M |
| Sep 2026 |
$15.7M |
$1.8M |
$14.0M |
$16.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |