Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $1.5M |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $132K |
| Transfer Amortization | $188K |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$13.3M |
$6.4M |
$6.9M |
$66.4M |
| Jan 2027 |
$14.1M |
$6.4M |
$7.7M |
$59.3M |
| Dec 2026 |
$14.8M |
$6.6M |
$8.2M |
$51.4M |
| Nov 2026 |
$14.5M |
$6.9M |
$7.6M |
$43.1M |
| Oct 2026 |
$13.7M |
$7.9M |
$5.7M |
$35.3M |
| Sep 2026 |
$11.6M |
$4.5M |
$7.1M |
$29.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |