Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $158K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $81K |
| Transfer Amortization | $3K |
| Debt Interest | $77K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.3M |
$5.1M |
$-1.8M |
$-13.7M |
| Jan 2027 |
$3.2M |
$5.6M |
$-2.3M |
$-11.8M |
| Dec 2026 |
$1.3M |
$4.3M |
$-3.0M |
$-9.5M |
| Nov 2026 |
$1.6M |
$4.4M |
$-2.7M |
$-6.5M |
| Oct 2026 |
$420K |
$8.6M |
$-8.2M |
$-3.8M |
| Sep 2026 |
$599K |
$3.7M |
$-3.1M |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |