Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $709K |
| Sponsorship | $159K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $76K |
| Transfer Amortization | $362K |
| Debt Interest | $106K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.5M |
$9.7M |
$-3.2M |
$-24.9M |
| Jan 2027 |
$7.1M |
$9.7M |
$-2.6M |
$-22.0M |
| Dec 2026 |
$6.6M |
$9.3M |
$-2.6M |
$-19.8M |
| Nov 2026 |
$6.7M |
$9.9M |
$-3.2M |
$-17.5M |
| Oct 2026 |
$5.7M |
$12.4M |
$-6.7M |
$-14.7M |
| Sep 2026 |
$7.8M |
$2.0M |
$5.8M |
$-8.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.0M |