Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $112K |
| Matchday Revenue | $761K |
| Sponsorship | $0 |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $521K |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $835K |
| Facility Maintenance | $810K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.8M |
$5.1M |
$-2.3M |
$-5.5M |
| Jan 2027 |
$2.5M |
$4.4M |
$-1.9M |
$-3.1M |
| Dec 2026 |
$1.1M |
$3.7M |
$-2.6M |
$-1.2M |
| Nov 2026 |
$228K |
$3.5M |
$-3.3M |
$1.4M |
| Oct 2026 |
$227K |
$8.9M |
$-8.7M |
$4.7M |
| Sep 2026 |
$4.6M |
$2.6M |
$1.9M |
$13.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |