Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $169K |
| Sponsorship | $267K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $363K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $89K |
| Transfer Amortization | $142K |
| Debt Interest | $0 |
| Loan Fees (Out) | $89K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14.2M |
$4.9M |
$9.3M |
$25.4M |
| Jan 2027 |
$8.5M |
$5.0M |
$3.5M |
$16.0M |
| Dec 2026 |
$8.2M |
$4.6M |
$3.7M |
$12.4M |
| Nov 2026 |
$8.4M |
$4.8M |
$3.6M |
$8.6M |
| Oct 2026 |
$8.4M |
$7.1M |
$1.3M |
$4.8M |
| Sep 2026 |
$8.0M |
$3.9M |
$4.1M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |