Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $363K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $58K |
| Transfer Amortization | $3K |
| Debt Interest | $7K |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.5M |
$4.1M |
$410K |
$-1.3M |
| Jan 2027 |
$4.8M |
$4.2M |
$649K |
$-1.7M |
| Dec 2026 |
$4.4M |
$6.1M |
$-1.6M |
$-2.3M |
| Nov 2026 |
$1.7M |
$5.6M |
$-3.9M |
$-707K |
| Oct 2026 |
$823K |
$6.2M |
$-5.4M |
$3.2M |
| Sep 2026 |
$4.2M |
$3.1M |
$1.1M |
$8.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |