Income Breakdown
| TV Revenue | $838K |
| TV Placement Bonus | $322K |
| Matchday Revenue | $1.0M |
| Sponsorship | $445K |
| Merchandising | $6.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $879K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $101K |
| Transfer Amortization | $444K |
| Debt Interest | $73K |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$27.0M |
$6.3M |
$20.7M |
$-999K |
| Jan 2027 |
$9.6M |
$6.5M |
$3.1M |
$-20.8M |
| Dec 2026 |
$9.2M |
$6.0M |
$3.2M |
$-24.3M |
| Nov 2026 |
$9.0M |
$6.2M |
$2.9M |
$-28.0M |
| Oct 2026 |
$8.5M |
$7.5M |
$928K |
$-31.3M |
| Sep 2026 |
$10.8M |
$3.7M |
$7.1M |
$-32.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |