Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $987K |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.9M |
$5.4M |
$-1.5M |
$12.9M |
| Jan 2027 |
$4.8M |
$5.3M |
$-498K |
$14.4M |
| Dec 2026 |
$3.8M |
$5.2M |
$-1.4M |
$14.9M |
| Nov 2026 |
$4.3M |
$5.4M |
$-1.1M |
$16.3M |
| Oct 2026 |
$2.2M |
$8.6M |
$-6.4M |
$17.4M |
| Sep 2026 |
$1.1M |
$2.8M |
$-1.6M |
$23.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |