Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $106K |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.7M |
$5.6M |
$-943K |
$-2.2M |
| Jan 2027 |
$4.6M |
$5.6M |
$-967K |
$-1.2M |
| Dec 2026 |
$5.6M |
$5.8M |
$-182K |
$-259K |
| Nov 2026 |
$4.9M |
$5.3M |
$-403K |
$-77K |
| Oct 2026 |
$1.2M |
$7.9M |
$-6.7M |
$327K |
| Sep 2026 |
$2.4M |
$3.0M |
$-555K |
$7.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |