Income Breakdown
| TV Revenue | $839K |
| TV Placement Bonus | $328K |
| Matchday Revenue | $984K |
| Sponsorship | $462K |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $158K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $902K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.7M |
$4.6M |
$6.0M |
$41.8M |
| Jan 2027 |
$10.9M |
$3.7M |
$7.3M |
$37.4M |
| Dec 2026 |
$10.9M |
$3.8M |
$7.2M |
$30.1M |
| Nov 2026 |
$10.4M |
$3.7M |
$6.6M |
$23.0M |
| Oct 2026 |
$10.8M |
$5.8M |
$5.0M |
$16.3M |
| Sep 2026 |
$10.0M |
$3.8M |
$6.2M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |