Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $322K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.3M |
$9.3M |
$-3.1M |
$-4.6M |
| Jan 2027 |
$17.1M |
$9.0M |
$8.1M |
$-1.5M |
| Dec 2026 |
$6.5M |
$8.7M |
$-2.2M |
$-9.6M |
| Nov 2026 |
$6.7M |
$9.4M |
$-2.7M |
$-7.4M |
| Oct 2026 |
$2.9M |
$11.9M |
$-9.1M |
$-4.7M |
| Sep 2026 |
$632K |
$3.8M |
$-3.2M |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |