Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $538K |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.9M |
$5.8M |
$2.0M |
$18.9M |
| Jan 2027 |
$9.1M |
$5.9M |
$3.3M |
$16.8M |
| Dec 2026 |
$11.6M |
$6.3M |
$5.3M |
$13.6M |
| Nov 2026 |
$5.9M |
$4.8M |
$1.1M |
$8.2M |
| Oct 2026 |
$2.2M |
$9.1M |
$-6.9M |
$7.1M |
| Sep 2026 |
$11.5M |
$1.9M |
$9.6M |
$14.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |