Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $2.6M |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $126K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $258K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.4M |
$8.6M |
$1.9M |
$15.9M |
| Jan 2027 |
$10.3M |
$8.5M |
$1.8M |
$14.0M |
| Dec 2026 |
$9.0M |
$8.3M |
$693K |
$12.2M |
| Nov 2026 |
$7.6M |
$8.0M |
$-389K |
$11.5M |
| Oct 2026 |
$6.0M |
$9.8M |
$-3.8M |
$11.9M |
| Sep 2026 |
$6.8M |
$5.9M |
$864K |
$15.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$76.2M |