Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $161K |
| Sponsorship | $247K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $277K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $111K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $668K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.0M |
$5.8M |
$4.2M |
$48.5M |
| Jan 2027 |
$10.1M |
$5.1M |
$5.0M |
$44.2M |
| Dec 2026 |
$11.1M |
$5.5M |
$5.6M |
$39.2M |
| Nov 2026 |
$10.5M |
$5.4M |
$5.1M |
$33.5M |
| Oct 2026 |
$10.3M |
$7.9M |
$2.4M |
$28.4M |
| Sep 2026 |
$18.3M |
$3.1M |
$15.2M |
$26.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |