Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $444K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.4M |
$6.1M |
$-651K |
$9.6M |
| Jan 2027 |
$12.1M |
$4.9M |
$7.1M |
$22.2M |
| Dec 2026 |
$6.0M |
$5.0M |
$994K |
$15.1M |
| Nov 2026 |
$6.5M |
$5.4M |
$1.0M |
$14.1M |
| Oct 2026 |
$8.0M |
$11.3M |
$-3.3M |
$13.1M |
| Sep 2026 |
$2.2M |
$4.9M |
$-2.7M |
$16.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |