Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.2M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2.8M |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $87K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$61.5M |
$10.1M |
$51.4M |
$49.8M |
| Jan 2027 |
$8.3M |
$10.9M |
$-2.7M |
$-1.7M |
| Dec 2026 |
$8.0M |
$10.1M |
$-2.1M |
$998K |
| Nov 2026 |
$7.5M |
$10.1M |
$-2.6M |
$3.1M |
| Oct 2026 |
$2.9M |
$13.4M |
$-10.5M |
$5.7M |
| Sep 2026 |
$9.6M |
$7.4M |
$2.2M |
$16.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |