Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $336K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $83K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $699K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.2M |
$3.1M |
$1.0M |
$6.9M |
| Jan 2027 |
$4.1M |
$3.1M |
$1.1M |
$5.8M |
| Dec 2026 |
$4.1M |
$2.9M |
$1.2M |
$4.8M |
| Nov 2026 |
$1.6M |
$2.8M |
$-1.2M |
$3.6M |
| Oct 2026 |
$303K |
$3.3M |
$-3.0M |
$4.8M |
| Sep 2026 |
$2.9M |
$2.0M |
$907K |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |