Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $126K |
| Matchday Revenue | $2.4M |
| Sponsorship | $474K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $344K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $110K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3.0M |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.1M |
$6.7M |
$3.5M |
$88.7M |
| Jan 2027 |
$9.0M |
$3.9M |
$5.1M |
$85.5M |
| Dec 2026 |
$8.6M |
$3.5M |
$5.0M |
$80.3M |
| Nov 2026 |
$9.2M |
$3.8M |
$5.4M |
$75.5M |
| Oct 2026 |
$8.2M |
$5.1M |
$3.1M |
$70.0M |
| Sep 2026 |
$7.1M |
$3.6M |
$3.5M |
$67.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$63.5M |