Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $274K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $118K |
| Transfer Amortization | $339K |
| Debt Interest | $0 |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.9M |
$5.6M |
$5.3M |
$48.4M |
| Jan 2027 |
$11.5M |
$5.6M |
$5.8M |
$43.1M |
| Dec 2026 |
$13.2M |
$6.3M |
$6.9M |
$37.0M |
| Nov 2026 |
$12.7M |
$6.6M |
$6.1M |
$29.7M |
| Oct 2026 |
$12.0M |
$7.9M |
$4.1M |
$23.3M |
| Sep 2026 |
$29.8M |
$3.7M |
$26.1M |
$18.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |