Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $821K |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.0M |
$6.9M |
$110K |
$-5.1M |
| Jan 2027 |
$7.2M |
$7.1M |
$108K |
$-5.2M |
| Dec 2026 |
$2.8M |
$5.8M |
$-3.0M |
$-5.3M |
| Nov 2026 |
$3.2M |
$5.8M |
$-2.6M |
$-2.3M |
| Oct 2026 |
$2.8M |
$13.9M |
$-11.1M |
$247K |
| Sep 2026 |
$2.3M |
$4.9M |
$-2.7M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$14.0M |