Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $97K |
| Sponsorship | $225K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $170K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $81K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $530K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$8.2M |
$4.9M |
$3.3M |
$50.2M |
| Jan 2027 |
$9.3M |
$4.6M |
$4.8M |
$46.9M |
| Dec 2026 |
$13.1M |
$4.9M |
$8.2M |
$42.1M |
| Nov 2026 |
$11.6M |
$4.8M |
$6.8M |
$33.9M |
| Oct 2026 |
$10.4M |
$6.9M |
$3.5M |
$27.0M |
| Sep 2026 |
$21.2M |
$2.6M |
$18.6M |
$23.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |