Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $264K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $64K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $184K |
| Facility Maintenance | $708K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.4M |
$3.2M |
$160K |
$19.8M |
| Jan 2027 |
$4.6M |
$3.1M |
$1.5M |
$19.6M |
| Dec 2026 |
$5.5M |
$3.2M |
$2.4M |
$18.1M |
| Nov 2026 |
$3.6M |
$2.9M |
$748K |
$15.7M |
| Oct 2026 |
$2.8M |
$3.4M |
$-589K |
$14.9M |
| Sep 2026 |
$4.2M |
$1.8M |
$2.4M |
$15.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |