Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $707K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$39K |
$935K |
$-897K |
$27.6M |
| Jan 2027 |
$3.4M |
$1.0M |
$2.4M |
$28.5M |
| Dec 2026 |
$6.4M |
$1.1M |
$5.3M |
$26.1M |
| Nov 2026 |
$6.4M |
$1.1M |
$5.3M |
$20.8M |
| Oct 2026 |
$3.5M |
$2.4M |
$1.1M |
$15.4M |
| Sep 2026 |
$15.7M |
$2.1M |
$13.7M |
$14.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |