Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.4M |
$5.5M |
$-1.0M |
$-65K |
| Jan 2027 |
$4.4M |
$4.8M |
$-325K |
$976K |
| Dec 2026 |
$2.3M |
$3.9M |
$-1.7M |
$1.3M |
| Nov 2026 |
$2.2M |
$4.9M |
$-2.7M |
$3.0M |
| Oct 2026 |
$711K |
$6.3M |
$-5.6M |
$5.7M |
| Sep 2026 |
$471K |
$1.9M |
$-1.4M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |