Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $405K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $85K |
| Transfer Amortization | $0 |
| Debt Interest | $33K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.4M |
$8.2M |
$-1.8M |
$-7.7M |
| Jan 2027 |
$14.5M |
$8.0M |
$6.6M |
$-5.9M |
| Dec 2026 |
$5.9M |
$7.6M |
$-1.7M |
$-12.5M |
| Nov 2026 |
$2.7M |
$6.7M |
$-4.0M |
$-10.8M |
| Oct 2026 |
$3.9M |
$12.2M |
$-8.3M |
$-6.8M |
| Sep 2026 |
$564K |
$2.8M |
$-2.3M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |