Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $345K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $82K |
| Transfer Amortization | $134K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $863K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.8M |
$2.9M |
$878K |
$58.7M |
| Jan 2027 |
$11.2M |
$2.9M |
$8.3M |
$57.7M |
| Dec 2026 |
$12.7M |
$3.0M |
$9.7M |
$49.3M |
| Nov 2026 |
$10.7M |
$3.0M |
$7.6M |
$39.5M |
| Oct 2026 |
$4.6M |
$6.1M |
$-1.5M |
$31.7M |
| Sep 2026 |
$18.4M |
$1.8M |
$16.6M |
$33.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |