Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $866K |
| Sponsorship | $260K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $150K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $107K |
| Transfer Amortization | $246K |
| Debt Interest | $0 |
| Loan Fees (Out) | $359K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.9M |
$7.5M |
$3.4M |
$17.4M |
| Jan 2027 |
$8.8M |
$6.8M |
$2.0M |
$14.4M |
| Dec 2026 |
$8.7M |
$6.5M |
$2.2M |
$12.1M |
| Nov 2026 |
$7.9M |
$6.8M |
$1.1M |
$9.7M |
| Oct 2026 |
$7.8M |
$9.5M |
$-1.7M |
$8.4M |
| Sep 2026 |
$12.1M |
$4.2M |
$8.0M |
$9.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |