Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $576K |
| Matchday Revenue | $2.6M |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$9.7M |
$8.0M |
$1.7M |
$8.6M |
| Jan 2027 |
$19.6M |
$7.7M |
$11.9M |
$7.0M |
| Dec 2026 |
$7.2M |
$7.7M |
$-456K |
$-4.9M |
| Nov 2026 |
$9.4M |
$8.2M |
$1.2M |
$-4.5M |
| Oct 2026 |
$4.2M |
$13.9M |
$-9.8M |
$-5.7M |
| Sep 2026 |
$2.0M |
$4.2M |
$-2.2M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |