Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $380K |
| Sponsorship | $100K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $306K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $510K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$11.5M |
$8.0M |
$3.5M |
$50.4M |
| Jan 2027 |
$11.9M |
$7.0M |
$5.0M |
$47.0M |
| Dec 2026 |
$11.7M |
$6.9M |
$4.8M |
$42.0M |
| Nov 2026 |
$11.9M |
$7.1M |
$4.8M |
$37.2M |
| Oct 2026 |
$11.1M |
$11.1M |
$-26K |
$32.4M |
| Sep 2026 |
$25.6M |
$4.6M |
$21.0M |
$32.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |