Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $369K |
| Matchday Revenue | $101K |
| Sponsorship | $253K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $105K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.7M |
$4.0M |
$2.7M |
$15.7M |
| Jan 2027 |
$6.9M |
$3.2M |
$3.8M |
$25.9M |
| Dec 2026 |
$7.5M |
$3.3M |
$4.2M |
$22.2M |
| Nov 2026 |
$7.5M |
$3.4M |
$4.0M |
$18.0M |
| Oct 2026 |
$7.3M |
$4.8M |
$2.5M |
$14.0M |
| Sep 2026 |
$8.7M |
$2.3M |
$6.4M |
$11.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |