Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $264K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
Expense Breakdown
| Player Wages | $674K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $632K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.3M |
$1.4M |
$1.9M |
$1.9M |
| Jan 2027 |
$1.1M |
$774K |
$345K |
$-6K |
| Dec 2026 |
$337K |
$765K |
$-428K |
$-351K |
| Nov 2026 |
$403K |
$775K |
$-372K |
$77K |
| Oct 2026 |
$112K |
$939K |
$-826K |
$448K |
| Sep 2026 |
$154K |
$784K |
$-630K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |