Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $631K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $96K |
| 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 |
$4.0M |
$594K |
$18.9M |
| Jan 2027 |
$6.8M |
$4.1M |
$2.7M |
$18.3M |
| Dec 2026 |
$7.1M |
$4.1M |
$3.0M |
$15.6M |
| Nov 2026 |
$7.3M |
$3.9M |
$3.3M |
$12.6M |
| Oct 2026 |
$3.8M |
$3.8M |
$32K |
$9.3M |
| Sep 2026 |
$4.0M |
$1.1M |
$2.9M |
$9.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |