Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $221K |
| Matchday Revenue | $1.6M |
| Sponsorship | $439K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $300K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $86K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$16.3M |
$8.5M |
$7.8M |
$49.5M |
| Jan 2027 |
$16.6M |
$8.2M |
$8.3M |
$41.7M |
| Dec 2026 |
$17.2M |
$8.7M |
$8.5M |
$33.3M |
| Nov 2026 |
$17.1M |
$8.5M |
$8.6M |
$24.8M |
| Oct 2026 |
$16.2M |
$19.6M |
$-3.4M |
$16.3M |
| Sep 2026 |
$15.7M |
$6.2M |
$9.5M |
$19.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |