Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3.9M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $108K |
| Transfer Amortization | $123K |
| Debt Interest | $55K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$16.4M |
$8.2M |
$8.2M |
$-6.6M |
| Jan 2027 |
$9.6M |
$8.4M |
$1.2M |
$-12.4M |
| Dec 2026 |
$13.6M |
$8.7M |
$4.9M |
$-13.8M |
| Nov 2026 |
$4.2M |
$6.7M |
$-2.5M |
$-18.8M |
| Oct 2026 |
$4.9M |
$11.4M |
$-6.5M |
$-16.5M |
| Sep 2026 |
$2.5M |
$3.6M |
$-1.1M |
$-10.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |